| Revenue | DKK 207K | -167% |
| EBITDA | DKK -179K | +42% |
| Net profit | DKK -233K | +64% |
| Total assets | DKK 2,4M | -15% |
| Equity | DKK -767K | -44% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 409 | 2.262 | 1.969 | 5.194 | 3.907 | 1.859 | 516 | -310 | 207 |
| Staff expenses | -835 | -1.381 | -1.734 | -4.188 | -3.410 | -1.755 | -177 | -0 | -0 |
| EBITDA | -427 | 881 | 236 | 1.006 | 497 | 28 | 340 | -310 | -179 |
| Depreciation & amort. | -103 | -120 | -129 | -219 | -224 | -193 | -153 | -133 | -46 |
| EBIT | -529 | 761 | 106 | 788 | 273 | -165 | 186 | -443 | -225 |
| Net financials | -174 | -115 | -97 | -159 | -302 | -329 | -186 | -216 | -8 |
| Profit before tax | -703 | 645 | 9 | 629 | -29 | -494 | 0 | -659 | -233 |
| Tax | -154 | 142 | 4 | 138 | -6 | -81 | 3 | -13 | -0 |
| Net profit | -549 | 503 | 5 | 491 | -23 | -413 | -3 | -646 | -233 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.972 | 1.731 | 1.656 | 7.009 | 6.043 | 3.311 | 2.984 | 2.825 | 2.403 |
| Equity | -448 | 55 | 60 | 551 | 528 | 115 | 112 | -534 | -767 |
| Long-term debt | 1.789 | 1.284 | 1.085 | 2.182 | 3.509 | 1.697 | 1.622 | 1.914 | 0 |
| Short-term debt | 631 | 392 | 511 | 4.179 | 1.915 | 1.488 | 1.237 | 1.445 | 3.170 |
| Total debt | 2.420 | 1.676 | 1.596 | 6.361 | 5.424 | 3.186 | 2.858 | 3.359 | 3.170 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2021 | |
Laurids Beckmann Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Flint Hoya Frost | Chairman | 0 companies |
| David Ramm | Board of Directors | 0 companies |
| Simon Trolle Markussen | Board of Directors | 0 companies |
| Rolan Rosenbeck Nielsen | Chairman | 0 companies |
| Kirsten Holm-Petersen | Board of Directors | 0 companies |
| Kaare Johansen | Board of Directors | 0 companies |