| Revenue | DKK -647K | +366% |
| EBITDA | DKK -647K | -366% |
| Net profit | DKK -581K | -420% |
| Total assets | DKK 1M | +12% |
| Equity | DKK -175K | -143% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 265 | 673 | 1.134 | 1.855 | 2.204 | 2.223 | 3.026 | -2.372 | -139 | -647 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 265 | 673 | 1.134 | 1.855 | 2.204 | 2.223 | 3.026 | -2.372 | -139 | -647 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 265 | 673 | 1.134 | 1.855 | 2.204 | 2.223 | 3.026 | -2.372 | -139 | -647 |
| Net financials | 0 | 0 | 0 | -16 | -8 | -88 | -41 | -9 | -4 | -98 |
| Profit before tax | 263 | 673 | 1.134 | 1.839 | 2.196 | 2.135 | 2.985 | -2.381 | -143 | -745 |
| Tax | 59 | 148 | 249 | 405 | 483 | 470 | 661 | -524 | -31 | -164 |
| Net profit | 204 | 525 | 884 | 1.435 | 1.713 | 1.665 | 2.325 | -1.857 | -112 | -581 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 356 | 2.737 | 7.262 | 8.336 | 8.871 | 14.670 | 8.466 | 1.066 | 897 | 1.005 |
| Equity | 254 | 579 | 963 | 1.497 | 1.802 | 1.767 | 2.375 | 518 | 406 | -175 |
| Long-term debt | 61 | 148 | 326 | 394 | 503 | 492 | 666 | 0 | 0 | 0 |
| Short-term debt | 41 | 2.011 | 5.623 | 6.145 | 6.166 | 11.911 | 4.900 | 389 | 491 | 514 |
| Total debt | 102 | 2.159 | 5.949 | 6.538 | 6.669 | 12.403 | 5.566 | 389 | 491 | 514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2015 | — | — |
JD Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GM Silkeborg Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michal Raunstrup | Management | 0 companies |
| Jan Dalgas | Management | 0 companies |