| Revenue | DKK 5,7M | +25% |
| EBITDA | DKK 5,6M | +4% |
| Net profit | DKK 2,2M | -11% |
| Total assets | DKK 110,1M | +0% |
| Equity | DKK 34,8M | +5% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 1.123 | 2.409 | 3.577 | 4.950 | 6.152 | 6.518 | 7.871 | 4.559 | 5.680 |
| Staff expenses | -0 | -0 | -0 | -0 | -139 | -61 | -59 | -92 | -183 | -149 |
| EBITDA | -26 | 718 | 4.822 | 7.119 | 6.221 | 4.461 | 5.967 | 4.607 | 5.352 | 5.567 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | 718 | 4.822 | 7.119 | 6.221 | 4.461 | 5.967 | 4.607 | 5.352 | 5.567 |
| Net financials | -4 | -143 | -397 | -587 | -582 | -577 | -580 | -1.545 | -2.933 | -3.411 |
| Profit before tax | -30 | 1.752 | 4.425 | 6.531 | 5.638 | 3.885 | 5.387 | 3.062 | 2.420 | 2.157 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -30 | 1.752 | 4.425 | 6.531 | 5.638 | 3.885 | 5.387 | 3.062 | 2.420 | 2.157 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.600 | 25.003 | 39.929 | 58.324 | 77.946 | 83.668 | 112.501 | 111.679 | 109.799 | 110.092 |
| Equity | 520 | 4.238 | 8.288 | 14.749 | 22.527 | 25.653 | 30.959 | 31.595 | 33.094 | 34.756 |
| Long-term debt | 2.058 | 20.234 | 26.653 | 39.062 | 51.274 | 55.456 | 149.085 | 74.047 | 71.163 | 69.829 |
| Short-term debt | 21 | 531 | 4.988 | 4.513 | 4.144 | 2.559 | 6.352 | 6.037 | 5.542 | 5.508 |
| Total debt | 2.080 | 20.765 | 31.642 | 43.575 | 55.419 | 58.015 | 81.542 | 80.085 | 76.705 | 75.337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2015 | — | — |
JM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Castor Capital 2015 K/S | Company | 100.0% | 100.0% | 2015 |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Emtekær Bygholm | Management | 0 companies |
| Jesper Mølgaard Jensen | Management | 0 companies |