| Revenue | DKK 5,8M | +18% |
| EBITDA | DKK 10,4M | +113% |
| Net profit | DKK 6,6M | +230% |
| Total assets | DKK 131,2M | +1% |
| Equity | DKK 32,3M | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.204 | 2.125 | 3.038 | 2.907 | 3.075 | 3.249 | 3.838 | 3.594 | 3.861 | 4.331 | 4.079 | 4.758 | 4.922 | 5.808 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -241 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7.337 | -378 | 14.039 | 2.590 | 7.075 | 5.008 | 16.838 | 8.157 | 4.003 | 42.492 | -6.109 | 4.699 | 4.867 | 10.377 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7.337 | -378 | 14.039 | 2.590 | 7.075 | 5.008 | 16.838 | 8.157 | 4.003 | 42.492 | -6.109 | 4.699 | 4.867 | 10.377 |
| Net financials | -7.624 | -4.163 | 9.280 | -1.322 | -540 | -331 | -1.223 | -1.209 | -49 | 2.346 | 5.595 | -1.877 | -2.281 | -1.831 |
| Profit before tax | -5.840 | -2.031 | 12.319 | 1.268 | 6.535 | 4.677 | 15.614 | 6.948 | 3.955 | 44.838 | -513 | 2.822 | 2.586 | 8.546 |
| Tax | -1.460 | -1.157 | 2.710 | 294 | 1.444 | 1.018 | 3.427 | 1.528 | 651 | 9.215 | -98 | 639 | 577 | 1.923 |
| Net profit | -4.380 | -874 | 9.609 | 974 | 5.090 | 3.659 | 12.187 | 5.420 | 3.304 | 35.623 | -415 | 2.183 | 2.009 | 6.623 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.017 | 55.241 | 67.168 | 66.717 | 71.827 | 72.203 | 89.119 | 92.733 | 103.375 | 133.358 | 131.816 | 127.854 | 129.471 | 131.242 |
| Equity | 17.848 | 16.973 | 26.582 | 27.557 | 37.897 | 18.298 | 30.484 | 33.904 | 35.208 | 58.831 | 48.417 | 47.600 | 49.608 | 32.303 |
| Long-term debt | -21.063 | 20.212 | 19.519 | 24.458 | 24.531 | 42.132 | 85.276 | 81.386 | 93.865 | 45.614 | 57.049 | 55.127 | 53.497 | 67.166 |
| Short-term debt | -10.193 | 13.297 | 13.597 | 6.939 | 191 | 1.548 | 1.535 | 2.104 | 5.253 | 5.203 | 4.577 | 3.169 | 4.148 | 8.276 |
| Total debt | -31.256 | 33.509 | 33.116 | 31.397 | 24.723 | 43.680 | 86.811 | 83.490 | 99.118 | 50.816 | 61.626 | 58.295 | 57.645 | 75.442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2025 | — | — |
CL Management | Management | 2008 | — | — |
CR Management | Management | 2025 | — | — |
HA Management | Management | 2018 | — | — |
PA Management | Management | 2008 | — | — |
TR Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN CAPITAL A/S | Company | 100.0% | 100.0% | 2025 |
Eniatnof ApS | Company | 100.0% | 100.0% | 2008 |
RM80 ApS | Company | 50.0% | 50.0% | 2018 |
OVAFLEX INVEST ApS | Company | 50.0% | 50.0% | 2020 |
FONTAINE A/S | Company | 100.0% | 100.0% | 2015 |
HUGUST HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bonde Greis | Management | 0 companies |
| Claus Làfontaine Møller | Management | 0 companies |
| Christian Rossing Lønberg | Management | 0 companies |
| Hans August Lund | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Thomas Rudbeck | Management | 0 companies |