| Revenue | DKK -125K | -24% |
| EBITDA | DKK -275K | +12% |
| Net profit | DKK 694K | +113% |
| Total assets | DKK 43,9M | -2% |
| Equity | DKK 22,4M | +3% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | — | 0 | -131 | -30 | -162 | -122 | -1.122 | -296 | -164 | -125 |
| Staff expenses | -0 | -0 | -0 | -0 | -351 | -391 | -332 | -312 | -350 | -250 | -150 | -150 |
| EBITDA | -47 | -130 | -1.966 | -103 | -482 | -421 | -494 | -435 | -1.472 | -546 | -314 | -275 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -47 | -130 | -1.966 | -103 | -482 | -421 | -494 | -435 | -1.472 | -546 | -314 | -275 |
| Net financials | 3.983 | 2.876 | 0 | 5.461 | 7.569 | 3.062 | 3.727 | 7.062 | 4.141 | 990 | -5.220 | 1.436 |
| Profit before tax | 3.936 | 2.746 | -1.966 | 5.358 | 7.087 | 2.641 | 3.233 | 6.627 | 2.669 | 444 | -5.534 | 1.160 |
| Tax | -21 | -46 | -0 | -69 | -209 | -200 | -205 | -218 | -158 | -816 | -345 | 467 |
| Net profit | 3.957 | 2.792 | -1.966 | 5.427 | 7.296 | 2.841 | 3.439 | 6.845 | 2.827 | 1.260 | -5.189 | 694 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.316 | 12.017 | 0 | 20.822 | 39.150 | 37.119 | 38.208 | 41.326 | 64.273 | 55.309 | 44.920 | 43.926 |
| Equity | 10.324 | 10.416 | 500 | 14.766 | 20.074 | 20.218 | 21.443 | 27.182 | 29.112 | 28.029 | 21.701 | 22.421 |
| Long-term debt | 953 | 1.540 | 0 | 6.012 | 6.300 | 4.500 | 0 | 0 | 18.325 | 8.650 | 4.975 | 1.300 |
| Short-term debt | 39 | 61 | 0 | 44 | 12.776 | 12.401 | 16.765 | 14.145 | 16.836 | 18.629 | 18.245 | 20.205 |
| Total debt | 992 | 1.601 | 0 | 6.056 | 19.076 | 16.901 | 16.765 | 14.145 | 35.161 | 27.279 | 23.220 | 21.505 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RH Management | Management | 2020 | — | — |
TS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ATYR HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
TSLA HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
ASTR HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Haack Quist Hove | Management | 0 companies |
| Torben Skovbjerg Larsen | Management | 0 companies |
| Anders Tyrrestrup | Board of Directors | 0 companies |
| Preben Strange | Board of Directors | 0 companies |
| Lars Dige Knudsen | Chairman | 0 companies |
| Anders Strange | Board of Directors | 0 companies |
| Laura Vilsbæk Olesen | Board of Directors | 0 companies |
| Morten Nødgaard Albæk | Board of Directors | 0 companies |
| Susanne Odgaard | Board of Directors | 0 companies |