| Revenue | DKK -87K | +19% |
| EBITDA | DKK -87K | -19% |
| Net profit | DKK 6M | -41% |
| Total assets | DKK 176M | +4% |
| Equity | DKK 150M | +0% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -135 | -91 | -98 | -73 | -87 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -135 | -91 | -98 | -73 | -87 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -135 | -91 | -98 | -73 | -87 |
| Net financials | 34.165 | 24.227 | 15.200 | 9.966 | 5.780 |
| Profit before tax | 33.846 | 24.136 | 15.102 | 9.893 | 5.693 |
| Tax | -328 | -666 | -269 | -199 | -286 |
| Net profit | 34.173 | 24.802 | 15.371 | 10.091 | 5.980 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 165.493 | 159.959 | 169.623 | 169.465 | 176.020 |
| Equity | 108.764 | 130.566 | 145.937 | 150.028 | 150.008 |
| Long-term debt | 37.500 | 17.000 | 17.000 | 10.000 | 17.000 |
| Short-term debt | 19.229 | 12.393 | 6.686 | 9.436 | 9.012 |
| Total debt | 56.729 | 29.393 | 23.686 | 19.436 | 26.012 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Chairman | 2013 | |
| Former (1) | ||
| Board of Directors | 2013 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2013 | |
| Company | 50–66.65% | 50–66.65% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Boll Johansen | Management | 0 companies |
| Eva Marie Holst-Andersen | Board of Directors | 0 companies |
| Anne-Dorthe Cramer | Board of Directors | 0 companies |
| Thomas Cramer-Thygesen | Chairman | 0 companies |