| Revenue | DKK 166K | -71% |
| EBITDA | DKK 166K | -71% |
| Net profit | DKK -5K | -102% |
| Total assets | DKK 3,4M | -43% |
| Equity | DKK 1,7M | +0% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421 | 2.009 | 2.159 | 1.636 | 2.011 | 134 | 71 | 1.075 | 655 | 89 | 581 | 166 |
| Staff expenses | -286 | -1.886 | -1.696 | -1.566 | -1.455 | -269 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 135 | 123 | 454 | 70 | 557 | -135 | 69 | 1.075 | 655 | 89 | 581 | 166 |
| Depreciation & amort. | -40 | -231 | -255 | -266 | -253 | -226 | -200 | -148 | -67 | -48 | -48 | -48 |
| EBIT | 95 | -108 | 199 | -196 | 303 | -361 | -132 | 927 | 588 | 41 | 532 | 118 |
| Net financials | -90 | -268 | -260 | -245 | -242 | -234 | -204 | -193 | -146 | -168 | -143 | -124 |
| Profit before tax | 4 | -376 | -61 | -441 | 62 | -595 | -336 | 733 | 442 | -127 | 389 | -6 |
| Tax | -0 | -77 | -16 | -98 | 13 | -132 | -75 | 160 | 96 | -28 | 86 | -1 |
| Net profit | 4 | -299 | -45 | -343 | 49 | -463 | -261 | 573 | 346 | -99 | 303 | -5 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.759 | 5.159 | 4.995 | 4.466 | 5.286 | 3.779 | 3.588 | 4.342 | 4.910 | 4.272 | 5.978 | 3.430 |
| Equity | 1.004 | 706 | 660 | 317 | 366 | -97 | -358 | 1.114 | 1.460 | 1.361 | 1.663 | 1.659 |
| Long-term debt | 1.039 | 1.009 | 2.267 | 2.095 | 1.922 | 1.748 | 1.573 | 1.396 | 1.219 | 1.040 | 860 | 679 |
| Short-term debt | 3.716 | 3.444 | 2.068 | 2.054 | 2.998 | 2.128 | 2.374 | 1.832 | 2.232 | 1.871 | 3.455 | 1.093 |
| Total debt | 4.754 | 4.453 | 4.335 | 4.149 | 4.920 | 3.876 | 3.947 | 3.228 | 3.450 | 2.911 | 4.315 | 1.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2014 | — | — |
RP Management | Management | 2014 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MA Founder | Founder | 2014 | — | — |
TA Management | Management | 2020 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Wulff Petersen | Management | 0 companies |
| René Poul Juszczyk | Management | 0 companies |
| Odd Henning Sirnes | Chief Executive Officer | 0 companies |
| MEMBRANETEKNIKK AS | Founder | 0 companies |
| Tom Arnfinn Bøckmann Sirnes | Management | 0 companies |
| Odd Henning Sirnes | Chief Executive Officer | 0 companies |