| Revenue | DKK 11,8M | +3138% |
| EBITDA | DKK -574K | -193% |
| Net profit | DKK -576K | -299% |
| Total assets | DKK 3M | +27% |
| Equity | DKK 756K | -43% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 100 | -314 | 305 | 365 | 11.817 |
| Staff expenses | -0 | -40 | -52 | -0 | -363 |
| EBITDA | 100 | -354 | 2 | 616 | -574 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 100 | -354 | 2 | 616 | -574 |
| Net financials | -12 | -7 | -1 | -250 | -1 |
| Profit before tax | 89 | -361 | 1 | 366 | -576 |
| Tax | 26 | -76 | 6 | 77 | -0 |
| Net profit | 62 | -285 | -5 | 289 | -576 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.389 | 1.213 | 2.236 | 2.355 | 2.986 |
| Equity | 1.333 | 1.048 | 1.043 | 1.332 | 756 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.056 | 165 | 1.193 | 1.022 | 2.229 |
| Total debt | 1.056 | 165 | 1.193 | 1.022 | 2.229 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AG Management | Management | 2013 |
TM Management | Management | 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Granhof Juhl | Management | 0 companies |
| Thøger Michelsen | Management | 0 companies |