| Revenue | DKK 8M | +43% |
| EBITDA | DKK 1,9M | +192% |
| Net profit | DKK 2,7M | +298% |
| Total assets | DKK 118,4M | -23% |
| Equity | DKK 114,9M | +2% |
| Employees | 0 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 276 | -1.266 | 2.015 | 5.569 | 7.970 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 42 | 7.982 | -15.485 | -2.116 | 1.942 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 42 | 7.982 | -15.485 | -2.116 | 1.942 |
| Net financials | 96.639 | -1.849 | 648 | 346 | 1.180 |
| Profit before tax | 96.681 | 6.133 | -14.837 | -1.770 | 3.122 |
| Tax | -255 | 1.350 | -3.264 | -387 | 386 |
| Net profit | 96.936 | 4.783 | -11.573 | -1.383 | 2.736 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 123.766 | 128.868 | 121.397 | 152.816 | 118.432 |
| Equity | 70.664 | 125.121 | 113.548 | 112.165 | 114.900 |
| Long-term debt | 48.291 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.811 | 824 | 7.633 | 3.640 | 3.532 |
| Total debt | 53.102 | 824 | 7.633 | 3.640 | 3.532 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TS Management | Management | 2022 |
| Former (4) | ||
PO Management | Management | 2022 – 2022 |
PS Chief Executive Officer | Chief Executive Officer | 2019 – 2019 |
WK Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
KW Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Deputy Chairman | 2013 – 2014 | |
| Chairman | 2013 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2013 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Sommer | Management | 0 companies |
| Peter Olsson | Management | 0 companies |
| Poul Steffensen | Chief Executive Officer | 0 companies |
| William Kanta | Chief Executive Officer | 0 companies |
| Kenneth Wallin | Management | 0 companies |
| Henrik Frisch | Deputy Chairman | 0 companies |
| Claus Molbech Bendtsen | Chairman | 0 companies |