| Revenue | DKK -21K | -102% |
| EBITDA | DKK -21K | +99% |
| Net profit | DKK -39K | +99% |
| Total assets | DKK 16,9M | +0% |
| Equity | DKK 15,5M | +0% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.227 | 10.642 | 9.292 | 8.448 | 8.013 | 7.722 | 7.778 | 7.569 | 7.239 | 1.133 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24.573 | 23.689 | 37.337 | 14.622 | 10.289 | 7.720 | 8.391 | 92.019 | -132.732 | -2.413 | -21 |
| Depreciation & amort. | -1.161 | -1.207 | -950 | -874 | -661 | -723 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 23.412 | 22.482 | 36.387 | 13.748 | 9.627 | 6.997 | 8.391 | 92.019 | -132.732 | -2.413 | -21 |
| Net financials | -10.703 | -7.877 | -6.741 | -6.438 | -5.588 | -4.205 | -5.021 | -5.510 | -9.738 | -3.424 | -22 |
| Profit before tax | 12.709 | 14.605 | 29.646 | 7.310 | 4.040 | 2.792 | 3.370 | 86.509 | -142.470 | -5.837 | -43 |
| Tax | 3.123 | 2.668 | 7.495 | 1.546 | 792 | -442 | 1.918 | 18.938 | -31.065 | -2.059 | -3 |
| Net profit | 9.586 | 11.937 | 22.151 | 5.764 | 3.248 | 3.234 | 1.452 | 67.571 | -111.405 | -3.779 | -39 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 402.039 | 359.345 | 318.526 | 301.732 | 291.983 | 282.380 | 393.000 | 432.084 | 268.104 | 16.875 | 16.887 |
| Equity | 56.515 | 68.452 | 71.603 | 65.367 | 60.114 | 63.348 | 83.170 | 150.741 | 39.336 | 15.558 | 15.518 |
| Long-term debt | 336.956 | 280.228 | 235.940 | 220.539 | 215.195 | 212.114 | 260.749 | 222.999 | 199.105 | 44 | 71 |
| Short-term debt | 8.567 | 10.666 | 10.983 | 15.826 | 16.674 | 6.918 | 21.612 | 15.041 | 19.878 | 249 | 277 |
| Total debt | 345.523 | 290.893 | 246.923 | 236.365 | 231.869 | 219.032 | 282.361 | 238.041 | 218.982 | 293 | 348 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2026 | — | — |
SS Management | Management | 2019 | — | — |
BC Management | Management | 2014 | — | — |
DH Management | Management | 2016 | — | — |
BK Management | Management | 2014 | — | — |
LW Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Rathje | Management | 0 companies |
| Sabina Suvalija | Management | 0 companies |
| Bernhard Christian Paul Engelbrecht | Management | 0 companies |
| David Hilmar Herbert Girra | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Lars Winther | Management | 0 companies |
| Khalid Said | Board of Directors | 0 companies |
| Arwed Dieter Fischer | Board of Directors | 0 companies |
| Morten Gustafson | Chairman | 0 companies |
| Louise Hertz | Chairman | 0 companies |
| Rikke Lykke Talchow | Chairman | 0 companies |
| Jesper Bo Hansen | Board of Directors | 0 companies |
| Klaus Alois Schmitt | Board of Directors | 0 companies |
| Philip Don Cato Meelby Sørensen | Board of Directors | 0 companies |