| Revenue | DKK -593K | +18% |
| EBITDA | DKK -870K | -77% |
| Net profit | DKK 4,9M | -48% |
| Total assets | DKK 144M | -13% |
| Equity | DKK 105,4M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 369 | 325 | 392 | 688 | -20 | -32 | -88 | -175 | -120 | -4 | -6 | -500 | -503 | -593 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 369 | 325 | 392 | 688 | -20 | -32 | -88 | -175 | -120 | -4 | -6 | -276 | -491 | -870 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -42 | -27 | -34 | -47 |
| EBIT | 369 | 325 | 392 | 688 | -20 | -32 | -88 | -175 | -120 | -4 | -48 | -303 | -526 | -916 |
| Net financials | -343 | 323 | 398 | -3.496 | -250 | 711 | 493 | 2.659 | 1.058 | 158.928 | -12.916 | 6.073 | 11.184 | 6.969 |
| Profit before tax | 26 | 649 | 789 | -2.808 | -270 | 679 | 404 | 2.484 | 938 | 158.924 | -12.964 | 5.546 | 10.647 | 6.329 |
| Tax | -0 | 8 | 84 | 117 | -193 | -26 | -16 | -131 | -110 | 54 | -0 | -0 | 1.222 | 1.463 |
| Net profit | 26 | 641 | 705 | -2.925 | -77 | 706 | 421 | 2.614 | 1.047 | 158.870 | -12.964 | 5.546 | 9.425 | 4.866 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.578 | 8.351 | 8.736 | 6.430 | 6.291 | 7.905 | 10.537 | 17.374 | 18.191 | 160.770 | 169.087 | 159.588 | 165.989 | 143.963 |
| Equity | 5.033 | 5.674 | 6.379 | 3.354 | 4.136 | 4.841 | 5.262 | 7.877 | 8.924 | 151.794 | 135.830 | 109.210 | 110.150 | 105.386 |
| Long-term debt | 1.140 | 1.140 | 1.140 | 1.140 | 1.140 | 1.140 | 1.140 | 7.740 | 7.174 | 1.017 | 33.000 | 50.000 | 50.000 | 36.500 |
| Short-term debt | 406 | 1.537 | 1.217 | 1.936 | 1.015 | 1.924 | 4.135 | 1.758 | 2.093 | 7.958 | 257 | 378 | 5.838 | 2.077 |
| Total debt | 1.546 | 2.677 | 2.357 | 3.076 | 2.155 | 3.064 | 5.275 | 9.498 | 9.267 | 8.976 | 33.257 | 50.378 | 55.838 | 38.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 1999 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 10.0% | 0.0% | 2019 | |
| Individual | 10.0% | 0.0% | 2019 | |
H2023 ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Alon Bruchiel Ekelund | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |