| Revenue | DKK 542K | -1813% |
| EBITDA | DKK 542K | +2225% |
| Net profit | DKK 183K | +184% |
| Total assets | DKK 5,8M | -1% |
| Equity | DKK -116K | +61% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | 7 | 78 | 81 | 92 | 91 | 96 | 92 | -32 | 542 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | 7 | 78 | 81 | 92 | 91 | 96 | 666 | 23 | 542 |
| Depreciation & amort. | -0 | -32 | -51 | -51 | -51 | -51 | -51 | 287 | -0 | -0 |
| EBIT | -2 | -24 | 27 | 30 | 41 | 40 | 45 | 379 | 23 | 542 |
| Net financials | 0 | -36 | -97 | -47 | -46 | -44 | -42 | -71 | -286 | -308 |
| Profit before tax | -2 | -60 | -70 | -17 | -5 | -4 | 3 | 673 | -263 | 235 |
| Tax | -0 | -13 | -15 | -4 | -1 | -1 | 1 | 148 | -46 | 52 |
| Net profit | -1 | -47 | -55 | -13 | -4 | -3 | 2 | 525 | -217 | 183 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51 | 1.649 | 1.641 | 1.555 | 1.546 | 1.501 | 1.535 | 2.223 | 5.872 | 5.834 |
| Equity | 49 | 2 | -53 | -66 | -70 | -74 | -72 | -82 | -299 | -116 |
| Long-term debt | 0 | 912 | 872 | 831 | 790 | 748 | 705 | 661 | 5.574 | 5.578 |
| Short-term debt | 2 | 735 | 822 | 790 | 826 | 827 | 902 | 1.521 | 520 | 243 |
| Total debt | 2 | 1.647 | 1.694 | 1.621 | 1.616 | 1.574 | 1.606 | 2.182 | 6.094 | 5.821 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2015 | — | — |
PK Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MiVat Holding ApS | Company | 25.0% | 25.0% | 2023 |
THINK BIG ApS | Company | 25.0% | 25.0% | 2023 |
Lossius Holding ApS | Company | 15.0% | 15.0% | 2023 |
Rodin Holding Aps | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Lossius Borg | Management | 0 companies |
| Petter Kristoffer Lossius Rodin | Management | 0 companies |
| Michael Vater | Chairman | 0 companies |
| Gregory Liam Thorsten Christensen | Board of Directors | 0 companies |