| Revenue | DKK 104K | +0% |
| EBITDA | DKK -20K | -72% |
| Net profit | DKK -65K | -16% |
| Total assets | DKK 125K | -31% |
| Equity | DKK 5K | -93% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.323 | 1.218 | 504 | — | 145 | 169 | 155 | 188 | 187 | 165 | 220 | 122 | 104 | 104 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 773 | 597 | 504 | 669 | 48 | 81 | 65 | 94 | 105 | 65 | 139 | 4 | -12 | -20 |
| Depreciation & amort. | -608 | -1.308 | 2.173 | -604 | -54 | -54 | -54 | -54 | -168 | -43 | -43 | -43 | -43 | -43 |
| EBIT | 165 | -711 | -1.670 | 65 | -6 | 27 | 11 | 40 | -63 | 22 | 96 | -40 | -55 | -64 |
| Net financials | -536 | -429 | -357 | -334 | -34 | -25 | -14 | -9 | -5 | -3 | -1 | 4 | -0 | -1 |
| Profit before tax | -371 | -1.140 | -2.027 | -269 | -41 | 2 | -2 | 31 | -68 | 19 | 95 | -35 | -56 | -65 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -371 | -1.140 | -2.027 | -269 | -41 | 2 | -2 | 31 | -68 | 19 | 95 | -35 | -56 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.877 | 7.799 | 5.651 | 4.799 | 627 | 548 | 489 | 459 | 308 | 285 | 353 | 232 | 180 | 125 |
| Equity | 295 | -171 | -1.007 | -381 | -7 | 65 | 132 | 202 | 135 | 154 | 249 | 123 | 68 | 5 |
| Long-term debt | 0 | 0 | 5.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.583 | 7.970 | 1.001 | 5.180 | 634 | 483 | 352 | 246 | 113 | 71 | 44 | 43 | 43 | 45 |
| Total debt | 8.583 | 7.970 | 6.658 | 5.180 | 634 | 483 | 352 | 246 | 113 | 71 | 44 | 43 | 43 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2022 | — | — |
KM Management | Management | 2023 | — | — |
EF Management | Management | 2006 | — | — |
RS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 20.0% | 20.0% | 2006 | |
| Individual | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Richter | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Erik Fogt | Management | 0 companies |
| Rasmus Sielemann Christensen | Management | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |