| Revenue | DKK -28K | -66% |
| EBITDA | DKK -28K | +66% |
| Net profit | DKK 57K | -23% |
| Total assets | DKK 3,2M | +0% |
| Equity | DKK 2M | +3% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 135 | 217 | 296 | 307 | 468 | 454 | -113 | 15 | -76 | 63 | 10 | -80 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 135 | 217 | 296 | 307 | 468 | 454 | 1.521 | 15 | -76 | 63 | 422 | -80 | -28 |
| Depreciation & amort. | -67 | -78 | -226 | -134 | -134 | -134 | 817 | -42 | -42 | -42 | 206 | -25 | -25 |
| EBIT | 68 | 139 | 70 | 173 | 334 | 320 | 704 | -27 | -118 | 21 | 216 | -105 | -52 |
| Net financials | -87 | -123 | -125 | -184 | -183 | -188 | -182 | 12 | 33 | -235 | -61 | 199 | 126 |
| Profit before tax | -20 | 16 | -54 | -11 | 152 | 132 | 523 | -15 | -85 | -214 | 154 | 95 | 74 |
| Tax | -10 | 6 | -6 | -36 | 47 | 74 | -6 | 0 | -0 | -56 | 52 | 21 | 17 |
| Net profit | -10 | 10 | -48 | 25 | 105 | 58 | 529 | -15 | -85 | -158 | 102 | 74 | 57 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.610 | 7.449 | 9.760 | 9.713 | 8.746 | 8.622 | 3.736 | 3.283 | 3.068 | 2.775 | 3.182 | 3.192 | 3.181 |
| Equity | 2.024 | 2.242 | 2.194 | 2.219 | 1.424 | 1.483 | 2.011 | 1.996 | 1.911 | 1.753 | 1.856 | 1.930 | 1.986 |
| Long-term debt | 2.736 | 4.291 | 6.694 | 6.623 | 6.342 | 6.066 | 617 | 510 | 401 | 280 | 133 | 0 | 0 |
| Short-term debt | 254 | 340 | 343 | 401 | 522 | 597 | 761 | 435 | 414 | 414 | 814 | 882 | 813 |
| Total debt | 2.990 | 4.631 | 7.037 | 7.024 | 6.865 | 6.663 | 1.378 | 945 | 815 | 694 | 947 | 882 | 813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKRÆNTEN HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| John Milvertz | Management | 0 companies |
| Niclas Honoré Milvertz | Chairman | 0 companies |