| Revenue | DKK 1,3M | -25% |
| EBITDA | DKK -160K | -153% |
| Net profit | DKK -90K | -138% |
| Total assets | DKK 1,7M | -39% |
| Equity | DKK 404K | -18% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | 460 | 1.080 | 332 | 128 | 196 | 545 | 584 | 1.274 | 1.730 | 1.300 |
| Staff expenses | -0 | -75 | -354 | -0 | -0 | -0 | -210 | -741 | -988 | -1.427 | -1.460 |
| EBITDA | -29 | 147 | 203 | 332 | 128 | 196 | 334 | -157 | 286 | 303 | -160 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 |
| EBIT | -29 | 147 | 203 | 332 | 128 | 196 | 334 | -157 | 286 | 303 | -182 |
| Net financials | 0 | -7 | 1 | 4 | 7 | 7 | 34 | 20 | 0 | 3 | 85 |
| Profit before tax | -29 | 140 | 204 | 337 | 135 | 202 | 368 | -136 | 286 | 306 | -97 |
| Tax | -7 | 31 | 45 | 74 | 30 | 45 | 81 | -30 | 63 | 67 | -6 |
| Net profit | -22 | 109 | 159 | 263 | 105 | 158 | 287 | -106 | 223 | 239 | -90 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60 | 254 | 347 | 550 | 453 | 521 | 856 | 400 | 1.832 | 2.848 | 1.735 |
| Equity | 28 | 50 | 209 | 313 | 258 | 208 | 339 | 32 | 256 | 494 | 404 |
| Long-term debt | 0 | 31 | 45 | 74 | 30 | 45 | 81 | 0 | 63 | 67 | 0 |
| Short-term debt | 32 | 173 | 93 | 164 | 166 | 268 | 437 | 367 | 1.513 | 2.287 | 1.293 |
| Total debt | 32 | 204 | 138 | 238 | 195 | 313 | 518 | 367 | 1.576 | 2.354 | 1.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2015 | — | — |
CM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELIASSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
CLMJ HOLDING ApS | Company | 50.0% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Eliassen | Management | 0 companies |
| Claes Martin Jakobsen | Management | 0 companies |