| Revenue | DKK 74K | +104% |
| EBITDA | DKK 74K | +104% |
| Net profit | DKK 9K | +125% |
| Total assets | DKK 2,2M | +0% |
| Equity | DKK 391K | +1343% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 27 | -10 | 17 | 106 | 59 | 90 | 103 | 63 | 36 | 74 |
| Staff expenses | -0 | -0 | -0 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 27 | -26 | 4 | 106 | 59 | 90 | 103 | 63 | 36 | 74 |
| Depreciation & amort. | -0 | -19 | -19 | -32 | -47 | -31 | -37 | -37 | -37 | -32 | -32 |
| EBIT | 10 | 9 | -44 | -28 | 59 | 29 | 53 | 66 | 26 | 4 | 42 |
| Net financials | -25 | -59 | -127 | -68 | -43 | -46 | -43 | -46 | -45 | -48 | -31 |
| Profit before tax | -16 | -50 | -171 | -96 | 15 | -17 | 9 | 20 | -19 | -44 | 11 |
| Tax | -4 | 4 | -11 | -24 | 6 | -4 | 2 | 4 | -4 | -10 | 3 |
| Net profit | -12 | -53 | -160 | -72 | 10 | -14 | 7 | 16 | -15 | -34 | 9 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.410 | 1.341 | 2.496 | 2.372 | 2.336 | 2.302 | 2.255 | 2.221 | 2.190 | 2.173 | 2.171 |
| Equity | 38 | -16 | 5 | 57 | 67 | 54 | 61 | 77 | 61 | 27 | 391 |
| Long-term debt | 2.000 | 2.000 | 3.413 | 3.401 | 3.377 | 3.365 | 3.353 | 1.670 | 1.666 | 1.661 | 1.656 |
| Short-term debt | 373 | 356 | 785 | 614 | 575 | 564 | 513 | 466 | 459 | 485 | 124 |
| Total debt | 1.373 | 1.356 | 4.197 | 4.015 | 3.952 | 3.929 | 3.866 | 2.136 | 2.124 | 2.146 | 1.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Founder | Founder | 2014 | — | — |
TS Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Toka Holding ApS | Company | 33.3% | 33.3% | 2016 |
Sapia Holding ApS | Company | 33.3% | 33.3% | 2016 |
A7 ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Aksel Nicolajsen | Founder | 0 companies |
| Tommy Schneidelbach Pedersen | Founder | 0 companies |
| Søren Albert Pedersen | Chairman | 0 companies |