| Revenue | DKK 593K | -49% |
| EBITDA | DKK 62K | -95% |
| Net profit | DKK 5,6M | -69% |
| Total assets | DKK 37,8M | -27% |
| Equity | DKK 27,8M | -41% |
| Employees | 1 | — |
| Item | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 616 | 823 | 1.697 | 6.068 | 5.158 | 3.071 | 6.266 | 5.656 | 2.301 | 1.175 | 593 |
| Staff expenses | -187 | -327 | -900 | -1.506 | -1.309 | -1.324 | -990 | -727 | -367 | -58 | -0 |
| EBITDA | 429 | 496 | 796 | 3.738 | 3.849 | 1.747 | 5.276 | 4.929 | 1.934 | 1.232 | 62 |
| Depreciation & amort. | -13 | -23 | -24 | -24 | -24 | -24 | -6 | -2 | -21 | -39 | -0 |
| EBIT | 417 | 473 | 772 | 3.713 | 3.824 | 1.723 | 5.270 | 4.927 | 1.913 | 1.193 | 62 |
| Net financials | -3 | 360 | 164 | 4.485 | 15.649 | 13.326 | 7.667 | 10.972 | 7.137 | 16.977 | 5.580 |
| Profit before tax | 414 | 833 | 936 | 8.199 | 19.474 | 15.049 | 12.938 | 15.899 | 9.050 | 18.170 | 5.642 |
| Tax | 109 | 124 | 155 | 753 | 849 | 253 | 1.121 | 1.145 | 402 | 279 | 24 |
| Net profit | 305 | 709 | 781 | 7.446 | 18.625 | 14.796 | 11.816 | 14.754 | 8.648 | 17.891 | 5.617 |
| Item | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 778 | 1.755 | 13.892 | 26.367 | 36.761 | 36.581 | 30.127 | 35.018 | 39.388 | 51.775 | 37.795 |
| Equity | 394 | 1.103 | 1.884 | 9.330 | 31.754 | 34.050 | 25.867 | 30.621 | 29.269 | 47.160 | 27.777 |
| Long-term debt | 0 | 0 | 10.719 | 7.441 | 1.000 | 0 | 0 | 0 | 153 | 0 | 0 |
| Short-term debt | 383 | 652 | 1.289 | 9.592 | 3.530 | 2.526 | 4.260 | 4.397 | 9.966 | 4.614 | 10.018 |
| Total debt | 383 | 652 | 12.008 | 17.033 | 4.530 | 2.526 | 4.260 | 4.397 | 10.119 | 4.614 | 10.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2013 | — | — |
CS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Thomas Borg | Management | 0 companies |
| Charles Sherratt-Davies | Management | 0 companies |