| Revenue | DKK 288K | -63% |
| EBITDA | DKK 648K | -17% |
| Net profit | DKK 372K | +30% |
| Total assets | DKK 13,1M | +61% |
| Equity | DKK 6M | +153% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 293 | 249 | 573 | 586 | 578 | 585 | 628 | 703 | 801 | 713 | 722 | 777 | 288 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -62 |
| EBITDA | 293 | 249 | 573 | 586 | 578 | 585 | 628 | 703 | -380 | 713 | 722 | 777 | 648 |
| Depreciation & amort. | -66 | -66 | -117 | -127 | -132 | -133 | -138 | -149 | -149 | -149 | -149 | -149 | -0 |
| EBIT | 228 | 183 | 456 | 459 | 447 | 452 | 490 | 554 | -529 | 564 | 573 | 628 | 648 |
| Net financials | -55 | -69 | -199 | -179 | -161 | -151 | -153 | -182 | -132 | -165 | -191 | -261 | -171 |
| Profit before tax | 173 | 114 | 257 | 280 | 286 | 301 | 337 | 373 | -661 | 399 | 381 | 367 | 477 |
| Tax | -41 | 25 | 101 | 62 | 63 | 66 | 74 | 82 | -145 | 88 | 84 | 80 | 105 |
| Net profit | 214 | 89 | 156 | 218 | 223 | 235 | 263 | 291 | -516 | 311 | 297 | 286 | 372 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.560 | 7.881 | 8.682 | 7.821 | 7.917 | 7.891 | 8.384 | 8.852 | 9.316 | 8.342 | 9.008 | 8.127 | 13.092 |
| Equity | 527 | 617 | 773 | 991 | 1.214 | 1.449 | 1.712 | 2.003 | 1.487 | 1.799 | 2.096 | 2.382 | 6.037 |
| Long-term debt | 2.931 | 6.337 | 4.628 | 4.401 | 4.180 | 3.985 | 3.767 | 5.382 | 3.871 | 3.881 | 3.920 | 426 | 532 |
| Short-term debt | 505 | 300 | 2.569 | 1.672 | 1.717 | 1.641 | 2.078 | 627 | 3.260 | 1.876 | 2.113 | 4.427 | 4.508 |
| Total debt | 3.435 | 6.637 | 7.197 | 6.073 | 5.897 | 5.626 | 5.845 | 6.010 | 7.131 | 5.757 | 6.033 | 4.853 | 5.040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2024 | — | — |
SG Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AX Capital ApS | Company | 100.0% | 100.0% | 2024 |
JS HOLDING RISSKOV ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Knudsen | Management | 0 companies |
| Steen Greve Vitved Simonsen | Management | 0 companies |