| Revenue | DKK 13,4M | +17% |
| EBITDA | DKK 12,9M | +17% |
| Net profit | DKK -2,9M | -18% |
| Total assets | DKK 296,4M | -1% |
| Equity | DKK 86,2M | +66% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | 1.163 | 4.198 | 4.630 | 5.411 | 9.293 | 9.927 | 10.633 | 11.490 | 13.419 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -146 | 724 | 3.516 | 5.711 | 4.352 | 8.246 | 9.227 | 10.082 | 10.999 | 12.896 |
| Depreciation & amort. | -0 | -264 | -966 | -961 | -1.395 | -3.349 | -4.278 | -4.404 | -5.790 | -6.918 |
| EBIT | -146 | 460 | 2.550 | 4.750 | 2.957 | 4.898 | 4.949 | 5.678 | 5.209 | 5.978 |
| Net financials | -616 | -1.355 | -1.339 | -795 | -1.291 | -2.173 | -2.176 | -4.310 | -8.318 | -9.642 |
| Profit before tax | -762 | -895 | 1.211 | 3.955 | 1.666 | 2.725 | 2.773 | 1.368 | -3.109 | -3.664 |
| Tax | -168 | -197 | 266 | 866 | -462 | 1.428 | 603 | 295 | -688 | -814 |
| Net profit | -594 | -698 | 945 | 3.089 | 2.128 | 1.297 | 2.170 | 1.073 | -2.421 | -2.850 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.666 | 114.834 | 116.074 | 146.055 | 234.697 | 286.988 | 286.081 | 283.779 | 300.276 | 296.356 |
| Equity | -544 | -1.242 | 44.702 | 47.792 | 49.919 | 51.216 | 53.386 | 54.459 | 52.038 | 86.188 |
| Long-term debt | 0 | 0 | 66.502 | 64.187 | 117.210 | 134.020 | 126.765 | 120.514 | 114.372 | 108.113 |
| Short-term debt | 42.211 | 116.077 | 4.301 | 32.746 | 65.871 | 97.771 | 100.710 | 102.449 | 125.797 | 93.326 |
| Total debt | 42.211 | 116.077 | 70.803 | 96.932 | 183.081 | 231.791 | 227.475 | 222.963 | 240.169 | 201.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2023 | — | — |
TØ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELFINVEST ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Schultz Nielsen | Management | 0 companies |
| Torben Østergaard Nielsen | Management | 0 companies |