| Revenue | DKK 8,4M | +85% |
| EBITDA | DKK 1,2M | +1889% |
| Net profit | DKK 608K | +239% |
| Total assets | DKK 10M | -4% |
| Equity | DKK 3,2M | +23% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -56 | -61 | 1.605 | -32 | -18 | -16 | -15 | 2.366 | 5.407 | 4.841 | 4.208 | 4.543 | 8.414 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.111 | -4.587 | -3.852 | -4.131 | -4.608 | -7.242 |
| EBITDA | -1.887 | -56 | -61 | 1.605 | -32 | -18 | -16 | -15 | 255 | 820 | 989 | 77 | -66 | 1.172 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -210 | -190 | -110 | -142 | -222 | -113 |
| EBIT | -1.887 | -56 | -61 | 1.605 | -32 | -18 | -16 | -15 | 45 | 630 | 879 | -65 | -288 | 1.059 |
| Net financials | -213 | -2.899 | 4.035 | 124 | -2 | 0 | 0 | 0 | -22 | -356 | -432 | 140 | -190 | -187 |
| Profit before tax | -2.099 | -1.629 | 4.017 | 1.729 | -34 | -18 | -16 | -15 | 23 | 274 | 446 | 75 | -478 | 871 |
| Tax | 248 | -0 | -16 | -540 | -8 | -4 | -3 | -3 | 25 | 97 | 164 | 96 | -42 | 263 |
| Net profit | -2.347 | -1.629 | 4.033 | 2.269 | -27 | -14 | -12 | -12 | -2 | 177 | 283 | -21 | -436 | 608 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.166 | 850 | 866 | 3.135 | 547 | 551 | 555 | 558 | 10.122 | 14.916 | 13.993 | 10.094 | 10.355 | 9.961 |
| Equity | -2.129 | -3.758 | 848 | 3.117 | 529 | 533 | 537 | 540 | 2.588 | 2.765 | 3.047 | 3.026 | 2.590 | 3.198 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.969 | 5.840 | 5.709 | 5.239 | 5.170 | 4.939 |
| Short-term debt | 4.294 | 4.608 | 18 | 18 | 18 | 18 | 18 | 18 | 1.566 | 6.311 | 5.236 | 1.829 | 2.595 | 1.824 |
| Total debt | 4.294 | 4.608 | 18 | 18 | 18 | 18 | 18 | 18 | 7.535 | 12.151 | 10.946 | 7.068 | 7.765 | 6.762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2006 | — | — |
TC Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRIHEDEN GRUPPEN A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Boll Johansen | Management | 0 companies |
| Thomas Cramer-Thygesen | Management | 0 companies |