| Revenue | DKK 1,7M | -22% |
| EBITDA | DKK -328K | -190% |
| Net profit | DKK -473K | -301% |
| Total assets | DKK 2,8M | -26% |
| Equity | DKK 241K | -71% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 62 | -125 | 71 | 104 | 80 | 633 | 192 | 287 | 108 | 624 | 1.888 | 2.134 | 1.675 |
| Staff expenses | -41 | -15 | -13 | -0 | -0 | -0 | -0 | -24 | -102 | -184 | -441 | -1.485 | -1.723 | -1.996 |
| EBITDA | -21 | 47 | -138 | 71 | 104 | 80 | 633 | 168 | 185 | -76 | 184 | 399 | 363 | -328 |
| Depreciation & amort. | -8 | -24 | -24 | -27 | -26 | -32 | -27 | -44 | -52 | -43 | -32 | -52 | -20 | -20 |
| EBIT | -29 | 23 | -162 | 44 | 77 | 49 | 606 | 124 | 133 | -119 | 152 | 347 | 343 | -348 |
| Net financials | -6 | -15 | -26 | -32 | -41 | -31 | 3 | -24 | -35 | -27 | -28 | -74 | -36 | -125 |
| Profit before tax | -35 | 8 | -188 | 12 | 36 | 17 | 609 | 100 | 98 | -146 | 123 | 273 | 307 | -473 |
| Tax | -4 | 7 | 51 | -0 | -0 | -0 | 81 | 38 | 39 | -17 | 41 | 77 | 72 | -0 |
| Net profit | -31 | 0 | -239 | 12 | 36 | 17 | 528 | 62 | 59 | -129 | 82 | 197 | 235 | -473 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 606 | 649 | 406 | 988 | 1.120 | 690 | 2.239 | 1.233 | 1.669 | 1.614 | 1.818 | 2.856 | 3.813 | 2.832 |
| Equity | 265 | 265 | 26 | 38 | 74 | 91 | 619 | 595 | 612 | 441 | 523 | 719 | 834 | 241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 342 | 384 | 380 | 950 | 1.045 | 599 | 1.609 | 624 | 1.038 | 1.172 | 1.288 | 2.137 | 2.979 | 2.591 |
| Total debt | 342 | 384 | 380 | 950 | 1.045 | 599 | 1.609 | 624 | 1.038 | 1.172 | 1.288 | 2.137 | 2.979 | 2.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2020 | — | — |
JT Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gade Holding ApS | Company | 50.0% | 50.0% | 2022 |
SOLAGER HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Peter Gade | Management | 0 companies |
| Jens Tylvad Andersen | Management | 0 companies |
| Poul Urban Iversen | Board of Directors | 0 companies |
| Allan Pedersen | Chairman | 0 companies |
| Kim Blandfort Christensen | Board of Directors | 0 companies |
| Kurt Laurits Broberg Nielsen | Board of Directors | 0 companies |
| Sabrina Vinther | Chairman | 0 companies |
| Jan Kannegaard | Chairman | 0 companies |