| Revenue | DKK -57K | +42% |
| EBITDA | DKK -57K | -42% |
| Net profit | DKK -13K | -107% |
| Total assets | DKK 7M | +10% |
| Equity | DKK 3,5M | +370% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -12 | 37 | 37 | 39 | 50 | 41 | 44 | 4 | 56 | 56 | -82 | -40 | -57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5 | -7 | -22 | -29 | -9 | -11 | -14 | 16 | -1.120 | 26 | 33 | -113 | -40 | -57 |
| Depreciation & amort. | -0 | -0 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -40 | -40 | -40 | -40 |
| EBIT | 5 | -7 | -61 | -69 | -49 | -50 | -53 | -23 | -1.159 | -14 | -6 | -152 | -80 | -97 |
| Net financials | -823 | 2.705 | 12 | -291 | 338 | 74 | -225 | 30 | 205 | 67 | 5.843 | 54 | 324 | 80 |
| Profit before tax | -819 | 2.698 | -49 | -360 | 289 | 24 | -278 | 7 | -954 | 54 | 5.837 | -98 | 244 | -17 |
| Tax | -205 | 479 | -25 | -75 | -0 | -9 | 12 | -0 | -0 | -1 | -280 | -0 | 54 | -4 |
| Net profit | -614 | 2.219 | -25 | -285 | 289 | 34 | -290 | 7 | -954 | 54 | 6.117 | -98 | 190 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.688 | 3.046 | 3.576 | 3.034 | 3.354 | 3.461 | 3.180 | 3.195 | 3.104 | 3.057 | 6.383 | 4.441 | 6.369 | 7.010 |
| Equity | -6.519 | -4.300 | -4.325 | -4.609 | -4.320 | -4.286 | -4.576 | -4.569 | -5.523 | -5.469 | 648 | 550 | 740 | 3.478 |
| Long-term debt | 2.627 | 2.431 | 2.333 | 2.233 | 2.132 | 2.020 | 1.914 | 1.807 | 2.300 | 1.968 | 1.563 | 1.424 | 1.426 | 2.473 |
| Short-term debt | 8.580 | 4.914 | 5.568 | 5.411 | 5.542 | 5.727 | 5.843 | 5.957 | 6.327 | 6.557 | 4.172 | 2.467 | 4.203 | 157 |
| Total debt | 11.207 | 7.346 | 7.900 | 7.643 | 7.674 | 7.747 | 7.757 | 7.764 | 8.627 | 8.525 | 5.735 | 3.891 | 5.629 | 2.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2025 | — | — |
DA Management | Management | 2022 | — | — |
LA Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zeph Holding ApS | Company | 50.0% | 50.0% | 2025 |
BALANCE HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Kromann | Management | 0 companies |
| Doc Alslev Christensen | Management | 0 companies |
| Liv Alslev Albinus | Management | 0 companies |