| Revenue | DKK 390K | +103% |
| EBITDA | DKK 390K | +103% |
| Net profit | DKK 144K | +636% |
| Total assets | DKK 5,1M | +1% |
| Equity | DKK 532K | +37% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 397 | 449 | 401 | 423 | 204 | 389 | 338 | 245 | 192 | 390 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | 198 | 147 | 224 | -125 | 204 | 389 | 338 | 245 | 192 | 390 |
| Depreciation & amort. | -16 | -24 | -24 | -24 | -58 | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | -48 | 174 | 123 | 200 | -183 | 174 | 359 | 308 | 216 | 163 | 360 |
| Net financials | -70 | -99 | -99 | -90 | -76 | -77 | -79 | -81 | -191 | -197 | -175 |
| Profit before tax | -118 | 75 | 25 | 110 | -259 | 97 | 280 | 227 | 25 | -34 | 186 |
| Tax | -26 | 16 | 6 | 24 | -56 | 16 | 62 | 50 | 5 | -7 | 41 |
| Net profit | -93 | 58 | 19 | 86 | -203 | 81 | 218 | 177 | 20 | -27 | 144 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.060 | 4.908 | 4.918 | 4.999 | 5.219 | 5.117 | 5.125 | 5.062 | 5.086 | 5.076 | 5.121 |
| Equity | -42 | 17 | 36 | 122 | -82 | -1 | 217 | 394 | 414 | 387 | 532 |
| Long-term debt | 3.567 | 3.570 | 3.533 | 3.494 | 3.449 | 3.242 | 3.122 | 3.021 | 2.928 | 2.819 | 2.700 |
| Short-term debt | 1.534 | 1.320 | 1.349 | 1.384 | 1.852 | 1.876 | 1.786 | 1.646 | 1.744 | 1.870 | 1.890 |
| Total debt | 5.101 | 4.891 | 4.882 | 4.877 | 5.301 | 5.118 | 4.908 | 4.667 | 4.672 | 4.689 | 4.590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2015 | — | — |
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sønderby Invest ApS | Company | 50.0% | 50.0% | 2016 |
ROIKJAER HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
TICWARE ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Røikjær | Management | 0 companies |
| Morten Sønderby Hansen | Management | 0 companies |