| Revenue | DKK 137K | -7% |
| EBITDA | DKK 135K | -7% |
| Net profit | DKK 66K | -11% |
| Total assets | DKK 893K | +2% |
| Equity | DKK 288K | +30% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | 16 | 48 | 39 | 65 | 104 | 58 | 126 | 148 | 137 |
| Staff expenses | -0 | -0 | -1 | -1 | -2 | -2 | -2 | -2 | -4 | -3 |
| EBITDA | -52 | 16 | 47 | 37 | 64 | 102 | 56 | 120 | 145 | 135 |
| Depreciation & amort. | -4 | -5 | -5 | -5 | -7 | -8 | -8 | -17 | -24 | -28 |
| EBIT | -56 | 11 | 42 | 32 | 57 | 94 | 48 | 104 | 120 | 107 |
| Net financials | -40 | -23 | -23 | -23 | -22 | -21 | -21 | -22 | -22 | -21 |
| Profit before tax | -95 | -12 | 19 | 10 | 36 | 73 | 28 | 82 | 98 | 86 |
| Tax | -15 | -2 | 4 | 2 | 8 | 16 | 7 | 20 | 24 | 20 |
| Net profit | -80 | -10 | 15 | 7 | 27 | 57 | 21 | 61 | 74 | 66 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 631 | 609 | 625 | 620 | 619 | 664 | 686 | 851 | 872 | 893 |
| Equity | -30 | -40 | -26 | -18 | 9 | 66 | 87 | 148 | 222 | 288 |
| Long-term debt | 418 | 399 | 402 | 382 | 362 | 341 | 320 | 309 | 255 | 233 |
| Short-term debt | 243 | 250 | 249 | 257 | 249 | 248 | 270 | 381 | 379 | 359 |
| Total debt | 661 | 650 | 650 | 639 | 610 | 589 | 590 | 691 | 634 | 592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Founder | Founder | 2015 | — | — |
KI Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| John Risager | Founder | 0 companies |
| Kim Ingemand Madsen | Founder | 0 companies |