| Revenue | DKK 11M | -35% |
| EBITDA | DKK 9,6M | -34% |
| Net profit | DKK 8,3M | -32% |
| Total assets | DKK 50,5M | -22% |
| Equity | DKK 47,4M | -22% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 597 | 3.701 | 9.488 | 12.637 | 4.985 | 16.344 | 30.598 | 31.172 | 16.813 | 11.010 |
| Staff expenses | -56 | -1.921 | -1.179 | -1.330 | -1.910 | -1.652 | -1.454 | -5.745 | -2.294 | -1.411 |
| EBITDA | 540 | 1.762 | 8.309 | 11.307 | 3.074 | 14.692 | 29.144 | 25.426 | 14.519 | 9.599 |
| Depreciation & amort. | 77 | -51 | -59 | -21 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 464 | 1.711 | 8.250 | 11.286 | 3.071 | 14.692 | 29.144 | 25.426 | 14.519 | 9.599 |
| Net financials | -561 | -309 | -104 | -36 | -122 | -147 | -224 | -93 | 1.511 | 1.090 |
| Profit before tax | -98 | 1.402 | 8.145 | 11.250 | 2.949 | 14.545 | 28.919 | 25.333 | 16.030 | 10.689 |
| Tax | -21 | 309 | 1.793 | 2.475 | 868 | 2.008 | 4.387 | 4.043 | 3.816 | 2.368 |
| Net profit | -77 | 1.093 | 6.352 | 8.775 | 2.081 | 12.537 | 24.532 | 21.290 | 12.214 | 8.321 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.581 | 6.680 | 12.326 | 21.441 | 20.887 | 33.297 | 59.705 | 81.336 | 64.808 | 50.508 |
| Equity | 2.923 | 4.016 | 10.069 | 18.643 | 19.024 | 31.041 | 54.273 | 75.563 | 60.777 | 47.366 |
| Long-term debt | 4.660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.997 | 2.647 | 2.238 | 2.792 | 1.863 | 2.256 | 5.432 | 5.773 | 4.031 | 3.142 |
| Total debt | 7.657 | 2.647 | 2.238 | 2.792 | 1.863 | 2.256 | 5.432 | 5.773 | 4.031 | 3.142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2015 | — | — |
AM Management | Management | 2015 | — | — |
HB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Anders Meldgaard Thomsen Holding ApS | Company | 100.0% | 100.0% | 2024 |
Simi Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nick Thomsen | Management | 0 companies |
| Anders Meldgaard Thomsen | Management | 0 companies |
| Henrik Bystrup | Management | 0 companies |