| Revenue | DKK 19,7M | -15% |
| EBITDA | DKK 18,1M | +169% |
| Net profit | DKK 4,1M | +114% |
| Total assets | DKK 673,7M | -4% |
| Equity | DKK 90,3M | -22% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.786 | 20.722 | 23.811 | 21.205 | 17.593 | 18.639 | 20.990 | 23.300 | 19.738 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14.786 | 42.182 | 23.751 | 35.365 | 20.843 | 33.019 | 62.860 | -26.360 | 18.058 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14.786 | 42.182 | 23.751 | 35.365 | 20.843 | 33.019 | 62.860 | -26.360 | 18.058 |
| Net financials | -23.535 | -13.801 | -13.936 | -13.913 | -12.120 | -11.574 | -11.621 | -11.497 | -11.926 |
| Profit before tax | -8.749 | 28.381 | 9.815 | 21.452 | 8.723 | 21.445 | 51.239 | -37.857 | 6.132 |
| Tax | -356 | 6.851 | 2.700 | 5.098 | 2.411 | 4.908 | 11.263 | -8.208 | 2.018 |
| Net profit | -8.393 | 21.530 | 7.115 | 16.354 | 6.312 | 16.537 | 39.976 | -29.649 | 4.114 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 615.411 | 651.146 | 652.660 | 659.104 | 668.937 | 688.001 | 739.568 | 700.785 | 673.675 |
| Equity | 37.807 | 59.337 | 66.452 | 82.807 | 89.119 | 105.656 | 145.632 | 115.983 | 90.338 |
| Long-term debt | 554.131 | 554.131 | 554.131 | 554.205 | 554.230 | 554.255 | 554.280 | 554.305 | 545.607 |
| Short-term debt | 23.473 | 33.670 | 28.082 | 14.982 | 17.764 | 17.235 | 20.335 | 22.651 | 30.890 |
| Total debt | 577.604 | 587.801 | 582.213 | 569.187 | 571.994 | 571.490 | 574.615 | 576.956 | 576.497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2021 | — | — |
ML Management | Management | 2017 | — | — |
CK Management | Management | 2015 | — | — |
JH Management | Management | 2015 | — | — |
NA Founder | Founder | 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 | Management | 0 companies |
| Jörg Heinz Homann | Management | 0 companies |
| Nicolai Arild Thorninger | Founder | 0 companies |
| Jonas Glyager | Management | 0 companies |