| Revenue | DKK 3,9M | -56% |
| EBITDA | DKK -32,1M | -542% |
| Net profit | DKK -35M | -209% |
| Total assets | DKK 119,5M | -29% |
| Equity | DKK 78,8M | -38% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 31.175 | 58.852 | 18.679 | 8.999 | 3.932 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38.605 | 60.376 | 12.611 | 7.271 | -32.111 |
| Depreciation & amort. | 2.030 | 1.093 | 115 | 361 | -0 |
| EBIT | 36.575 | 59.283 | 12.496 | 6.910 | -32.111 |
| Net financials | 10.210 | 22.020 | -9.494 | -18.222 | -2.868 |
| Profit before tax | 46.785 | 81.303 | 3.002 | -11.312 | -34.979 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 46.785 | 81.303 | 3.002 | -11.312 | -34.979 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 318.993 | 241.099 | 195.950 | 167.631 | 119.474 |
| Equity | 284.360 | 205.116 | 152.303 | 127.184 | 78.792 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 34.633 | 35.983 | 43.647 | 40.447 | 40.682 |
| Total debt | 34.633 | 35.983 | 43.647 | 40.447 | 40.682 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BG Management | Management | 2018 |
PV Management | Management | 2018 |
MR Management | Management | 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Grubbe | Management | 0 companies |
| Peter Vilhelm Carøe | Management | 0 companies |
| Mads Rude | Management | 0 companies |