| Revenue | DKK 425K | +60% |
| EBITDA | DKK 210K | +286% |
| Net profit | DKK 6,1M | +139753% |
| Total assets | DKK 7,5M | +475% |
| Equity | DKK 6,7M | +1043% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 148 | 261 | 183 | 309 | 0 | 339 | 152 | 229 | 173 | 119 | 369 | 265 | 425 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -0 | -1 | -0 | -4 |
| EBITDA | -18 | -29 | 2 | 23 | 46 | -498 | 157 | 13 | -14 | -51 | -195 | 172 | 54 | 210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -32 | -63 | -54 |
| EBIT | -18 | -29 | 2 | 23 | 46 | -498 | 157 | 13 | -14 | -51 | -195 | 140 | -8 | 156 |
| Net financials | 0 | -5 | 0 | 0 | 837 | 332 | 8 | 0 | -3 | -3 | -2 | 0 | 7 | 6.001 |
| Profit before tax | -18 | -34 | 2 | 23 | 883 | -166 | 164 | 13 | -16 | -55 | -197 | 140 | -1 | 6.157 |
| Tax | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | 26 | -0 | -0 | -10 | 43 |
| Net profit | -18 | -34 | 2 | 23 | 883 | -165 | 164 | 13 | -16 | -81 | -197 | 140 | 4 | 6.131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 333 | 544 | 598 | 622 | 1.803 | 1.185 | 1.080 | 1.108 | 921 | 881 | 666 | 1.341 | 1.307 | 7.518 |
| Equity | -14 | -48 | 153 | 176 | 1.058 | 893 | 726 | 738 | 722 | 641 | 444 | 584 | 588 | 6.719 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 347 | 592 | 445 | 446 | 745 | 292 | 355 | 369 | 199 | 240 | 222 | 757 | 719 | 799 |
| Total debt | 347 | 592 | 445 | 446 | 745 | 292 | 355 | 369 | 199 | 240 | 222 | 757 | 719 | 799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2013 | — | — |
KP Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Michael Asgreen | Management | 0 companies |
| Kenneth Pedersen | Management | 0 companies |