| Revenue | DKK 334K | +330% |
| EBITDA | DKK 173K | +583% |
| Net profit | DKK -160K | -113% |
| Total assets | DKK 20,6M | -6% |
| Equity | DKK 17,9M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 474 | 381 | 302 | 328 | 297 | 300 | 291 | 280 | 300 | 143 | 217 | 252 | 78 | 334 |
| Staff expenses | -141 | -100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 334 | 375 | 396 | 328 | 297 | 300 | 291 | 175 | -38 | 143 | 217 | 171 | -36 | 173 |
| Depreciation & amort. | -4 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 329 | 374 | 396 | 328 | 297 | 300 | 291 | 175 | -38 | 143 | 217 | 171 | -36 | 173 |
| Net financials | -365 | -361 | -201 | -316 | -240 | -184 | -363 | 300 | 106 | 70 | 423 | 1.473 | 1.474 | -149 |
| Profit before tax | -35 | 13 | 195 | 12 | 56 | 116 | -72 | 474 | 69 | 213 | 640 | 1.645 | 1.439 | -296 |
| Tax | 9 | 39 | 48 | 42 | 33 | 35 | 33 | -2 | 73 | 9 | 31 | 192 | 195 | -136 |
| Net profit | -45 | -27 | 147 | -31 | 23 | 82 | -105 | 477 | -5 | 204 | 609 | 1.453 | 1.243 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.072 | 10.089 | 8.630 | 8.219 | 8.196 | 8.227 | 8.222 | 8.174 | 7.782 | 6.722 | 6.289 | 20.408 | 22.003 | 20.600 |
| Equity | -8 | -23 | 124 | 94 | 117 | 198 | 93 | 570 | 566 | 770 | 1.379 | 16.824 | 18.067 | 17.907 |
| Long-term debt | 7.130 | 6.991 | 5.316 | 5.122 | 4.885 | 4.710 | 4.496 | 4.577 | 4.563 | 2.361 | 2.361 | 3.175 | 3.068 | 2.659 |
| Short-term debt | 2.950 | 2.875 | 2.895 | 2.536 | 2.633 | 2.717 | 2.809 | 2.684 | 2.491 | 3.591 | 2.549 | 401 | 854 | 34 |
| Total debt | 10.080 | 9.865 | 8.210 | 7.658 | 7.518 | 7.427 | 7.305 | 7.261 | 7.054 | 5.952 | 4.910 | 3.576 | 3.922 | 2.693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2013 | — | — |
JB Management | Management | 2025 | — | — |
NL Management | Management | 2025 | — | — |
FN Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bæktoftgaard Invest ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Jesper Bach Møller Hald Thomsen | Management | 0 companies |
| Nooshin Lajevardi | Management | 0 companies |
| Fie Nautrup | Management | 0 companies |