| Revenue | DKK -8K | -10% |
| EBITDA | DKK -8K | +10% |
| Net profit | DKK -8K | +3% |
| Total assets | DKK 53K | -13% |
| Equity | DKK -457K | -2% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 102 | 231 | 328 | 285 | 313 | 658 | 445 | -188 | -9 | -8 |
| Staff expenses | -20 | -72 | -219 | -402 | -616 | -435 | -497 | -538 | -112 | -0 | -0 |
| EBITDA | 11 | 29 | 12 | -74 | -332 | -123 | 162 | -92 | -300 | -9 | -8 |
| Depreciation & amort. | -61 | -54 | -166 | -157 | -136 | -139 | -52 | -15 | -3 | -0 | -0 |
| EBIT | -50 | -24 | -154 | -232 | -468 | -261 | 109 | -107 | -303 | -9 | -8 |
| Net financials | -32 | -38 | -71 | -62 | -76 | -80 | -78 | -78 | 3 | 1 | 1 |
| Profit before tax | -83 | -62 | -225 | -294 | -543 | -342 | 31 | -186 | -300 | -8 | -8 |
| Tax | -15 | -13 | -47 | -62 | -116 | -74 | 9 | 81 | -0 | -0 | -0 |
| Net profit | -67 | -50 | -179 | -231 | -427 | -267 | 22 | -267 | -300 | -8 | -8 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.294 | 1.793 | 3.133 | 3.708 | 4.097 | 3.782 | 3.808 | 2.413 | 73 | 61 | 53 |
| Equity | -17 | -67 | -246 | 223 | -204 | -471 | -449 | -716 | -442 | -449 | -457 |
| Long-term debt | 568 | 0 | 0 | 0 | 25 | 31 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 744 | 1.860 | 3.379 | 3.485 | 4.276 | 4.222 | 4.257 | 3.129 | 515 | 510 | 510 |
| Total debt | 1.312 | 1.860 | 3.379 | 3.485 | 4.301 | 4.253 | 4.257 | 3.129 | 515 | 510 | 510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2023 | — | — |
LT Management | Management | 2014 | — | — |
AJ Management | Management | 2014 | — | — |
KT Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SALUT A/S | Company | 50.0% | 50.0% | 2014 |
KASPER PHILIPSEN HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ternholt-Pedersen | Management | 0 companies |
| Louise Toftekær Philipsen | Management | 0 companies |
| Anette Juhl Ternholt-Pedersen | Management | 0 companies |
| Kasper Toftekær Philipsen | Management | 0 companies |