| Revenue | DKK -18K | -88% |
| EBITDA | DKK -18K | +88% |
| Net profit | DKK -3,2M | +94% |
| Total assets | DKK 343,8M | +0% |
| Equity | DKK 215,6M | -1% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -75 | -90 | — | 0 | -47 | -84 | -61 | -155 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -41 | -75 | -90 | -79 | -87 | -47 | -84 | -61 | -155 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | -75 | -90 | -79 | -87 | -47 | -84 | -61 | -155 | -18 |
| Net financials | -5.323 | 5.321 | -6.307 | -6.315 | 6.028 | 5.851 | 20.406 | -14.815 | -52.621 | -4.125 |
| Profit before tax | -5.364 | 5.246 | -6.397 | -6.394 | 5.941 | 5.804 | 20.322 | -14.876 | -52.777 | -4.143 |
| Tax | -1.061 | -1.516 | -1.407 | -1.390 | -1.570 | -1.583 | -1.689 | -2.428 | -2.590 | -912 |
| Net profit | -4.303 | 6.762 | -4.990 | -5.004 | 7.511 | 7.387 | 22.011 | -12.448 | -50.186 | -3.232 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 305.708 | 310.905 | 307.959 | 309.450 | 389.054 | 391.136 | 408.888 | 387.201 | 343.381 | 343.795 |
| Equity | 75.747 | 82.509 | 77.519 | 72.515 | 80.026 | 87.413 | 109.424 | 76.976 | 218.790 | 215.558 |
| Long-term debt | 220.693 | 220.693 | 220.693 | 220.693 | 295.690 | 295.690 | 295.690 | 295.690 | 103.690 | 103.690 |
| Short-term debt | 9.268 | 7.703 | 9.748 | 16.242 | 13.338 | 8.033 | 3.774 | 14.535 | 20.902 | 24.547 |
| Total debt | 229.961 | 228.396 | 230.440 | 236.935 | 309.028 | 303.723 | 299.464 | 310.225 | 124.591 | 128.237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2016 | — | — |
TW Management | Management | 2022 | — | — |
JH Management | Management | 2016 | — | — |
TK Founder | Founder | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Häni | Management | 0 companies |
| Thomas Walter Brustio | Management | 0 companies |
| Jörg Hüchting | Management | 0 companies |
| Thomas Kræmer | Founder | 0 companies |