| Revenue | DKK -20K | -17% |
| EBITDA | DKK -20K | +17% |
| Net profit | DKK 4,2M | +55% |
| Total assets | DKK 6,7M | +18% |
| Equity | DKK 6,6M | +38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | 13 | — | -12 | -12 | -12 | -12 | -12 | -12 | -35 | -44 | -12 | -24 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13 | 13 | 0 | -12 | -12 | -12 | -12 | -12 | -12 | -35 | -44 | -83 | -24 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 13 | 13 | 0 | -12 | -12 | -12 | -12 | -12 | -12 | -35 | -44 | -83 | -24 | -20 |
| Net financials | -471 | -831 | 0 | 362 | 864 | 880 | 1.693 | 176 | 1.382 | -2 | 1.691 | 3.027 | 2.731 | 4.253 |
| Profit before tax | -276 | -641 | 0 | 350 | 851 | 867 | 1.681 | 163 | 1.369 | -37 | 1.647 | 2.944 | 2.707 | 4.233 |
| Tax | -80 | 0 | -0 | -4 | -3 | -2 | -3 | -3 | -3 | -4 | -9 | -5 | -12 | 5 |
| Net profit | -196 | -641 | 0 | 354 | 855 | 869 | 1.684 | 166 | 1.373 | -33 | 1.656 | 2.949 | 2.720 | 4.228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.753 | 5.347 | 0 | 5.948 | 6.634 | 6.321 | 7.063 | 6.076 | 6.995 | 6.558 | 7.863 | 7.507 | 5.699 | 6.721 |
| Equity | 2.415 | 2.856 | 0 | 3.529 | 4.384 | 4.253 | 5.137 | 3.703 | 5.076 | 3.042 | 4.698 | 6.047 | 4.805 | 6.632 |
| Long-term debt | 0 | 0 | 0 | 2.207 | 2.238 | 2.056 | 1.913 | 2.361 | 1.907 | 3.503 | 3.121 | 1.447 | 0 | 0 |
| Short-term debt | -2.338 | -2.491 | 0 | 213 | 13 | 13 | 13 | 13 | 13 | 13 | 44 | 13 | 895 | 89 |
| Total debt | -2.338 | -2.491 | 0 | 2.419 | 2.250 | 2.068 | 1.926 | 2.373 | 1.920 | 3.516 | 3.165 | 1.459 | 895 | 89 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2007 | — | — |
KG Management | Management | 2007 | — | — |
JK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN BRUDHOLM HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
KRISTOFFER GUDBRAND HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
Holm Henriksen Holding ApS | Company | 20.0% | 20.0% | 2023 |
Kryds Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bjerre Brudholm | Management | 0 companies |
| Kristoffer Gudbrand Johansen | Management | 0 companies |
| Jesper Kramer Borggaard | Management | 0 companies |