| Revenue | DKK 364K | +34% |
| EBITDA | DKK 364K | -73% |
| Net profit | DKK 136K | -85% |
| Total assets | DKK 14,1M | +1% |
| Equity | DKK 4,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 302 | 320 | 324 | 330 | 362 | 446 | 546 | 635 | 684 | 734 | 264 | 238 | 273 | 364 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -47 | -78 | 38 | 564 | 1.140 | -257 | -35 | 530 | 865 | 265 | -1.836 | 238 | 1.373 | 364 |
| Depreciation & amort. | -47 | -47 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -93 | -125 | -12 | 564 | 1.140 | -257 | -35 | 530 | 865 | 265 | -1.836 | 238 | 1.373 | 364 |
| Net financials | 0 | -1 | -9 | -8 | -17 | -202 | -151 | -194 | -200 | 1 | -193 | -191 | -190 | -190 |
| Profit before tax | -93 | -126 | -21 | 556 | 1.123 | 942 | 1.114 | 335 | 664 | 267 | -2.029 | 47 | 1.182 | 174 |
| Tax | -12 | -20 | 7 | 123 | 247 | 208 | 245 | 75 | 148 | 58 | -447 | 11 | 260 | 38 |
| Net profit | -82 | -106 | -28 | 434 | 876 | 734 | 869 | 260 | 516 | 209 | -1.582 | 36 | 922 | 136 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.374 | 1.456 | 1.447 | 9.936 | 11.300 | 12.700 | 14.021 | 14.250 | 14.900 | 14.999 | 12.864 | 12.835 | 14.031 | 14.109 |
| Equity | 1.328 | 1.222 | 1.194 | 8.070 | 1.447 | 2.180 | 3.050 | 3.310 | 4.826 | 5.035 | 3.453 | 3.489 | 4.411 | 4.547 |
| Long-term debt | 0 | 0 | 0 | -1.598 | 3.406 | 3.739 | 3.769 | 4.161 | 3.251 | 7.212 | 6.991 | 0 | 0 | 6.920 |
| Short-term debt | 46 | 234 | 253 | 267 | 4.602 | 4.728 | 4.904 | 4.406 | 4.301 | 173 | 288 | 237 | 274 | 201 |
| Total debt | 46 | 234 | 253 | 267 | 8.008 | 8.467 | 8.673 | 8.567 | 7.553 | 7.385 | 7.279 | 7.203 | 7.217 | 7.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Management | Management | 2009 | — | — |
HB Management | Management | 2025 | — | — |
WJ Management | Management | 2020 | — | — |
FB Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stonefree Production ApS | Company | 50.0% | 50.0% | 2017 |
Wili & Kat. ApS | Company | 50.0% | 50.0% | 2017 |
KIM LARSEN ApS | Company | 20.0% | 20.0% | 2016 |
Bogs ApS | Company | 20.0% | 20.0% | 2016 |
SWEET HOME ApS | Company | 50.0% | 50.0% | 2016 |
Rock 'n' Roll Hotel ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ingemann Hansen | Management | 0 companies |
| Honey Biba Beckerlee | Management | 0 companies |
| Wili Jønsson | Management | 0 companies |
| Franz Beckerlee | Management | 0 companies |