| Revenue | DKK 519K | +3% |
| EBITDA | DKK 1,2M | +104% |
| Net profit | DKK 644K | +315% |
| Total assets | DKK 14,5M | +20% |
| Equity | DKK 2,5M | +34% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -79 | -39 | -69 | -66 | 25 | 557 | 481 | 487 | 505 | 519 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -79 | -39 | -69 | -74 | 2.165 | 657 | 581 | 537 | 605 | 1.236 |
| Depreciation & amort. | -3 | -34 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -82 | -73 | -77 | -74 | 2.165 | 657 | 581 | 537 | 605 | 1.236 |
| Net financials | -59 | -48 | -61 | -49 | -60 | -343 | -413 | -417 | -406 | -409 |
| Profit before tax | -141 | -121 | -138 | -123 | 2.105 | 313 | 168 | 120 | 199 | 827 |
| Tax | -23 | -31 | -30 | -27 | 463 | 71 | 37 | 26 | 44 | 183 |
| Net profit | -118 | -90 | -108 | -96 | 1.642 | 242 | 132 | 93 | 155 | 644 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.086 | 1.392 | 1.409 | 1.277 | 11.805 | 11.474 | 12.183 | 12.192 | 12.120 | 14.529 |
| Equity | -68 | -158 | -266 | -362 | 1.281 | 1.523 | 1.655 | 1.748 | 1.903 | 2.547 |
| Long-term debt | 833 | 1.501 | 1.625 | 1.591 | 4.841 | 7.871 | 9.309 | 9.101 | 8.889 | 8.778 |
| Short-term debt | 314 | 48 | 47 | 48 | 5.213 | 1.587 | 704 | 818 | 780 | 2.498 |
| Total debt | 1.146 | 1.549 | 1.672 | 1.639 | 10.053 | 9.458 | 10.013 | 9.919 | 9.669 | 11.276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2015 | — | — |
PN Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAGETORN HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
Norén ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kyster | Management | 0 companies |
| Pernille Norén Kyster | Management | 0 companies |