| Revenue | DKK -270K | -124% |
| EBITDA | DKK -270K | -124% |
| Net profit | DKK 3,5M | +659% |
| Total assets | DKK 11,1M | +67% |
| Equity | DKK 7,1M | +76% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -750 | 1.184 | 1.315 | — | 1.192 | 2.510 | 1.116 | 2.625 | 975 | 90 | 335 | 1.120 | -270 |
| Staff expenses | -111 | -585 | -770 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -0 |
| EBITDA | -628 | 599 | 545 | 0 | 1.011 | 2.474 | 1.009 | 2.625 | 975 | -928 | 335 | 1.124 | -270 |
| Depreciation & amort. | -5 | -13 | -19 | -0 | -65 | -85 | -430 | -444 | -47 | -52 | -44 | -40 | -38 |
| EBIT | -634 | 587 | 526 | 0 | 947 | 2.389 | 580 | 2.181 | 928 | -980 | 292 | 1.084 | -307 |
| Net financials | -292 | 63 | 13 | 0 | -17 | -102 | 834 | -414 | -456 | -500 | -2.235 | -2.010 | 3.756 |
| Profit before tax | -895 | 842 | 588 | 0 | 930 | 2.226 | 1.414 | 1.767 | 472 | -1.480 | -1.944 | -926 | 3.449 |
| Tax | -158 | 195 | 146 | -0 | 256 | 502 | 408 | 603 | 110 | -12 | -0 | -307 | -15 |
| Net profit | -737 | 647 | 443 | 0 | 674 | 1.724 | 1.006 | 1.163 | 362 | -1.468 | -1.944 | -620 | 3.464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.587 | 3.193 | 3.540 | 0 | 6.603 | 10.995 | 14.035 | 10.810 | 11.670 | 7.980 | 6.225 | 6.633 | 11.064 |
| Equity | 2.237 | 2.787 | 3.131 | 0 | 4.124 | 5.745 | 6.646 | 7.809 | 8.060 | 6.592 | 4.648 | 4.029 | 7.093 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.693 | 4.501 | 6.341 | 2.143 | 2.634 | 565 | 1.247 | 952 | 2.486 |
| Short-term debt | -348 | 403 | 408 | 0 | 786 | 749 | 1.048 | 858 | 976 | 823 | 329 | 1.653 | 1.485 |
| Total debt | -348 | 403 | 408 | 0 | 2.478 | 5.250 | 7.390 | 3.001 | 3.610 | 1.388 | 1.577 | 2.604 | 3.971 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2021 | — | — |
TA Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stro Holding ApS | Company | 50.0% | 50.0% | 2022 |
Roya Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Anton Guhle | Management | 0 companies |
| Thomas Andersen | Management | 0 companies |