| Revenue | DKK 5,4M | -7% |
| EBITDA | DKK 5,2M | -8% |
| Net profit | DKK 1,8M | -12% |
| Total assets | DKK 47,7M | +5% |
| Equity | DKK 9,8M | +22% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 38 | -18 | -15 | -14 | 3.413 | 5.938 | 5.983 | 5.737 | 5.354 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -15 | -237 | -106 | -111 | -179 |
| EBITDA | -16 | 38 | -18 | -15 | -14 | 3.398 | 5.701 | 5.877 | 5.626 | 5.175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1.140 | -1.997 | -2.180 | -2.185 | -2.185 |
| EBIT | -16 | 38 | -18 | -15 | -14 | 2.259 | 3.704 | 3.697 | 3.441 | 2.989 |
| Net financials | 0 | 0 | -0 | -1 | -0 | -306 | -857 | -832 | -783 | -719 |
| Profit before tax | -16 | 38 | -18 | -16 | -14 | 1.953 | 2.847 | 2.865 | 2.658 | 2.270 |
| Tax | -0 | 6 | -4 | -3 | -3 | 430 | 627 | 630 | 636 | 499 |
| Net profit | -16 | 32 | -14 | -13 | -11 | 1.523 | 2.220 | 2.235 | 2.022 | 1.771 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.244 | 314 | 116 | 123 | 107 | 50.554 | 49.105 | 48.066 | 45.389 | 47.745 |
| Equity | 34 | 65 | 51 | 38 | 27 | 1.550 | 3.770 | 6.005 | 8.027 | 9.798 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 40.282 | 32.387 | 25.755 | 23.878 | 22.002 |
| Short-term debt | 1.210 | 249 | 65 | 85 | 80 | 8.664 | 12.945 | 16.306 | 13.484 | 15.945 |
| Total debt | 1.210 | 249 | 65 | 85 | 80 | 48.947 | 45.332 | 42.061 | 37.362 | 37.947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2015 | — | — |
MB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Braa Holding A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Andreasen Henningsen | Management | 0 companies |
| Michael Braa Nielsen | Management | 0 companies |