| Revenue | DKK 5,5M | -12% |
| EBITDA | DKK 1,9M | -86% |
| Net profit | DKK -3,4M | -140% |
| Total assets | DKK 194,1M | -2% |
| Equity | DKK 31,6M | -25% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.387 | -817 | 5.193 | 5.451 | 3.763 | 4.885 | 5.345 | 5.841 | 6.186 | 5.472 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.387 | -817 | 6.253 | 8.151 | 7.103 | 731 | 12.955 | 19.531 | 13.816 | 1.882 |
| Depreciation & amort. | -2.320 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 66 | -817 | 6.253 | 8.151 | 7.103 | 731 | 12.955 | 19.531 | 13.816 | 1.882 |
| Net financials | -3.284 | -4.338 | -3.370 | -3.392 | -3.389 | -3.029 | -2.923 | -2.973 | -2.890 | -6.118 |
| Profit before tax | -3.218 | -5.155 | 2.884 | 4.759 | 3.714 | -2.298 | 10.032 | 16.559 | 10.926 | -4.236 |
| Tax | -102 | -803 | 899 | 1.220 | 969 | -139 | 2.443 | 3.643 | 2.404 | -855 |
| Net profit | -3.115 | -4.351 | 1.985 | 3.539 | 2.744 | -2.158 | 7.590 | 12.916 | 8.522 | -3.381 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157.754 | 153.955 | 156.316 | 158.288 | 161.522 | 161.330 | 170.067 | 186.681 | 199.054 | 194.138 |
| Equity | 11.735 | 7.326 | 9.311 | 12.850 | 15.594 | 13.436 | 21.025 | 33.941 | 42.464 | 31.643 |
| Long-term debt | 142.700 | 142.514 | 142.514 | 142.527 | 142.534 | 142.540 | 142.990 | 142.553 | 142.559 | 142.700 |
| Short-term debt | 3.319 | 4.115 | 4.490 | 2.911 | 3.394 | 5.355 | 5.315 | 6.464 | 8.641 | 15.727 |
| Total debt | 146.019 | 146.629 | 147.005 | 145.438 | 145.928 | 147.895 | 148.305 | 149.017 | 151.200 | 158.427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2021 | — | — |
ML Management | Management | 2017 | — | — |
CK Founder | Founder | 2015 | — | — |
NA Management | Management | 2015 | — | — |
JH Management | Management | 2015 | — | — |
JG Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Schilder-Knudsen | Management | 0 companies |
| Mario Louis Fernandez | Management | 0 companies |
| Claus Kirkeby Olsen | Founder | 0 companies |
| Nicolai Arild Thorninger | Management | 0 companies |
| Jörg Heinz Homann | Management | 0 companies |
| Jonas Glyager | Management | 0 companies |