| Revenue | DKK 183K | -36% |
| EBITDA | DKK 158K | -49% |
| Net profit | DKK -166K | -116% |
| Total assets | DKK 10,5M | -3% |
| Equity | DKK 737K | -18% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.182 | -4 | -39 | -73 | 311 | 536 | 502 | 552 | 286 | 183 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | 1.182 | -4 | -39 | -73 | 311 | 536 | 502 | 563 | 311 | 158 |
| Depreciation & amort. | -0 | -26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | 1.156 | -4 | -39 | -73 | 311 | 536 | 502 | 563 | 311 | 158 |
| Net financials | 0 | -144 | -13 | -112 | -423 | -268 | -282 | -364 | -527 | -409 | -345 |
| Profit before tax | -24 | 1.011 | -18 | -151 | -496 | 43 | 254 | 138 | 36 | -98 | -187 |
| Tax | -0 | 223 | 6 | -4 | -68 | -68 | -12 | 30 | 8 | -22 | -22 |
| Net profit | -24 | 789 | -23 | -146 | -428 | 111 | 266 | 108 | 28 | -77 | -166 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.649 | 1.044 | 1.199 | 11.622 | 11.803 | 12.742 | 12.860 | 12.993 | 11.106 | 10.754 | 10.465 |
| Equity | 2.577 | 815 | 41 | -105 | -533 | 578 | 843 | 951 | 979 | 902 | 737 |
| Long-term debt | 0 | 0 | 0 | 5.139 | 4.881 | 4.652 | 5.661 | 5.491 | 5.569 | 5.394 | 5.177 |
| Short-term debt | 72 | 230 | 1.158 | 6.588 | 7.454 | 7.512 | 6.355 | 6.551 | 4.557 | 4.457 | 4.551 |
| Total debt | 72 | 230 | 1.158 | 11.727 | 12.336 | 12.164 | 12.016 | 12.042 | 10.127 | 9.852 | 9.728 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2015 | — | — |
BB Management | Management | 2016 | — | — |
MN Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAB Projektpartner ApS | Company | 100.0% | 100.0% | 2017 |
PANORAMA.DK ApS | Company | 50.0% | 50.0% | 2016 |
SNT Invest ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Harald Østergaard | Management | 0 companies |
| Benny Bach Pedersen | Management | 0 companies |
| Michael Nygaard Appel | Management | 0 companies |
| Michael Brixhuus | Board of Directors | 0 companies |
| Morten Sahner Brixhuus | Board of Directors | 0 companies |