| Revenue | — | — |
| EBITDA | DKK -2,2M | -482176% |
| Net profit | DKK 4M | +33553% |
| Total assets | DKK 99,8M | +89524% |
| Equity | DKK 87,6M | +84443% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 |
| EBITDA | -375 | -1.288 | -3.967 | -2.249 | -3.028 | -3.801 | -3 | -11 | -1 | -0 | -2.204 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -375 | -1.288 | -3.967 | -2.249 | -3.028 | -3.801 | -3 | -11 | -1 | -0 | -2.204 |
| Net financials | 0 | 229 | 1.604 | 3.581 | 12.630 | 16.084 | 10 | 77 | -10 | -11 | 6.197 |
| Profit before tax | -375 | -1.059 | -2.363 | 1.332 | 9.602 | 12.283 | 7 | 67 | -11 | -12 | 3.993 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -375 | -1.059 | -2.363 | 1.332 | 9.602 | 12.283 | 7 | 67 | -11 | -12 | 3.993 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.697 | 46.298 | 147.791 | 149.170 | 159.589 | 172.726 | 181 | 184 | 143 | 111 | 99.761 |
| Equity | 10.375 | 46.076 | 147.263 | 148.595 | 158.197 | 170.482 | 177 | 154 | 115 | 104 | 87.551 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 322 | 222 | 528 | 575 | 1.392 | 29 | 1 | 20 | 18 | 0 | 4.044 |
| Total debt | 322 | 222 | 528 | 575 | 1.392 | 2.244 | 4 | 30 | 27 | 8 | 4.044 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2024 | — | — |
HS Management | Management | 2014 | — | — |
MW Management | Management | 2020 | — | — |
ST Founder | Founder | 2014 | — | — |
LR Management | Management | 2018 | — | — |
SA Management | Management | 2023 | — | — |
MJ Management | Management | 2024 | — | — |
SD Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T.G. INVEST ApS | Company | 15.0% | 15.0% | 2016 |
MISP Holding I ApS | Company | 10.0% | 10.0% | 2019 |
SV. E. LIND. RØNNE ApS | Company | 5.0% | 5.0% | 2014 |
ULRIK MALLE SNEDSTED HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2015 | |
HJ INVEST HOLTE ApS | Company | 5.0% | 5.0% | 2014 |
MISP HOLDING A/S | Company | 10.0% | 10.0% | 2016 |
| Individual | 10.0% | 10.0% | 2019 | |
MEOTRUPES A/S | Company | 5.0% | 5.0% | 2014 |
E. SÆTHER HOLDING A/S | Company | 5.0% | 5.0% | 2014 |
MANNER HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
TH THERMAL HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
RYVANG INVEST A/S | Company | 5.0% | 5.0% | 2016 |
HANS BECH SVANEKE ApS | Company | 10.0% | 10.0% | 2014 |
PIA BODUM INVEST ApS | Company | 5.0% | 5.0% | 2014 |
RIBCO ApS | Company | 5.0% | 5.0% | 2014 |
RIPENSA AF 1949 ApS | Company | 5.0% | 5.0% | 2014 |
Cirkel 5 Holding ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
SOKI HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| David Beske Buhl | Management | 0 companies |
| Henrik Sparup | Management | 0 companies |
| Morten Windfeldt Jensen | Management | 0 companies |
| Søren Tyge Sørensen | Founder | 0 companies |
| Lars Rabe Tønnesen | Management | 0 companies |
| Steffen Appelqvist Stæhr | Management | 0 companies |
| Mikkel Jørgensen Vognbjerg | Management | 0 companies |
| Søren Dal Thomsen | Management | 0 companies |
| Lars Christian Hahn | Board of Directors | 0 companies |
| Knud Bergert Johansen | Board of Directors | 0 companies |
| Ib Mortensen | Board of Directors | 0 companies |
| Henrik Bo Jørgensen | Board of Directors | 0 companies |