| Revenue | DKK 915K | +47% |
| EBITDA | DKK -6,1M | -1077% |
| Net profit | DKK -5M | -8088% |
| Total assets | DKK 20,1M | -26% |
| Equity | DKK 8,2M | -38% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | 251 | 259 | 391 | 403 | 327 | 289 | 346 | 641 | 1.070 | 979 | 623 | 915 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 238 | 251 | 259 | 391 | 2.603 | 3.327 | 39 | -404 | 2.641 | 1.645 | 2.835 | 623 | -6.085 |
| Depreciation & amort. | 6 | 11 | 11 | 11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 231 | 239 | 248 | 380 | 2.603 | 3.327 | 39 | -404 | 2.641 | 1.645 | 2.835 | 623 | -6.085 |
| Net financials | -79 | -118 | -158 | -139 | -135 | -130 | -118 | -321 | -530 | -443 | -450 | -543 | -274 |
| Profit before tax | 152 | 122 | 90 | 241 | 2.468 | 3.198 | -80 | -726 | 2.111 | 1.202 | 2.385 | 80 | -6.359 |
| Tax | 42 | 26 | 21 | 54 | 543 | 704 | -12 | -157 | 471 | 266 | 534 | 18 | -1.399 |
| Net profit | 111 | 95 | 69 | 188 | 1.925 | 2.493 | -67 | -569 | 1.641 | 936 | 1.850 | 62 | -4.960 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.064 | 4.653 | 4.728 | 4.869 | 18.229 | 21.366 | 24.819 | 20.368 | 23.535 | 24.296 | 25.900 | 27.305 | 20.077 |
| Equity | 191 | 286 | 355 | 542 | 11.179 | 13.672 | 13.605 | 9.387 | 11.027 | 11.764 | 13.114 | 13.176 | 8.216 |
| Long-term debt | 726 | 3.852 | 3.698 | 3.418 | 3.253 | 3.088 | 6.670 | 6.180 | 7.498 | 7.133 | 7.785 | 8.532 | 8.220 |
| Short-term debt | 1.141 | 509 | 664 | 894 | 834 | 976 | 962 | 1.377 | 1.137 | 1.332 | 513 | 1.097 | 669 |
| Total debt | 1.868 | 4.361 | 4.363 | 4.312 | 4.087 | 4.064 | 7.632 | 7.557 | 8.635 | 8.465 | 8.299 | 9.628 | 8.889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2017 | — | — |
FN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JM Management | Management | 2017 | — | — |
KK Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Prags 55 Holding ApS | Company | 100.0% | 100.0% | 2023 |
JMB AF 17.08.71 ApS | Company | 50.0% | 50.0% | 2013 |
LUND WENTOFT HOLDING A/S | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Lund Larsen | Management | 0 companies |
| Frederik Nørgaard Wiidau | Chief Executive Officer | 0 companies |
| Jannik Maare Bai | Management | 0 companies |
| Kim Krarup | Founder | 0 companies |