| Revenue | DKK 144K | +0% |
| EBITDA | DKK 30K | +108% |
| Net profit | DKK -127K | +71% |
| Total assets | DKK 5,3M | -2% |
| Equity | DKK 1,5M | -8% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144 | 144 | 144 | 144 | 192 | 144 | 60 | 144 | 144 | 144 | 144 | 144 | 144 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72 | 20 | 23 | -62 | 27 | 20 | -16 | -70 | -213 | 25 | 1 | -369 | 30 |
| Depreciation & amort. | -41 | -41 | -41 | -41 | -54 | -41 | -17 | -41 | -41 | -41 | -41 | -41 | -41 |
| EBIT | 32 | -21 | -17 | -103 | -28 | -20 | -33 | -111 | -254 | -16 | -40 | -410 | -11 |
| Net financials | -83 | -77 | -71 | -71 | -80 | -65 | -26 | -68 | -72 | -53 | -106 | -146 | -147 |
| Profit before tax | -52 | -98 | -89 | -175 | -108 | -86 | -59 | -179 | -326 | -69 | -145 | -556 | -158 |
| Tax | -0 | -0 | -25 | -30 | 55 | -0 | -0 | -14 | -40 | -72 | -24 | -116 | -31 |
| Net profit | -52 | -98 | -64 | -144 | -163 | -86 | -59 | -165 | -287 | 3 | -122 | -439 | -127 |
| Item | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.749 | 5.609 | 5.589 | 5.521 | 5.599 | 5.737 | 5.565 | 5.597 | 5.333 | 5.380 | 5.260 | 5.430 | 5.298 |
| Equity | 348 | 251 | 186 | 42 | 380 | 794 | 735 | 570 | 284 | 2.187 | 2.065 | 1.626 | 1.498 |
| Long-term debt | 3.193 | 3.193 | 2.958 | 2.792 | 2.603 | 2.451 | 2.375 | 2.222 | 2.067 | 1.933 | 1.813 | 1.683 | 1.523 |
| Short-term debt | 44 | 147 | 569 | 955 | 1.078 | 1.096 | 1.120 | 1.614 | 1.935 | 358 | 624 | 1.507 | 1.806 |
| Total debt | 3.237 | 3.340 | 3.528 | 3.748 | 3.681 | 3.548 | 3.495 | 3.835 | 4.002 | 2.291 | 2.437 | 3.189 | 3.329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2013 | — | — |
LN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANHYBRID ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Tøpholm | Management | 0 companies |
| Lars Nørgaard | Management | 0 companies |