| Revenue | DKK 647K | +149% |
| EBITDA | DKK 617K | +218% |
| Net profit | DKK -673K | -23% |
| Total assets | DKK 20,9M | -1% |
| Equity | DKK -736K | -1060% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | 483 | 622 | 348 | 468 | 1.858 | 1.103 | 260 | 647 |
| Staff expenses | -0 | -3 | -26 | -16 | -5 | -0 | -0 | -66 | -30 |
| EBITDA | -34 | 480 | 596 | 333 | 462 | 1.858 | 1.103 | 194 | 617 |
| Depreciation & amort. | -80 | -235 | -255 | -317 | -562 | -224 | -246 | -296 | -239 |
| EBIT | -114 | 245 | 342 | 16 | -99 | 1.635 | 857 | -102 | 379 |
| Net financials | -213 | -398 | -423 | -560 | -490 | -458 | -736 | -444 | -1.050 |
| Profit before tax | -327 | -153 | -81 | -544 | -589 | 1.176 | 121 | -546 | -672 |
| Tax | -69 | -31 | 105 | -0 | 0 | 89 | 31 | -1 | 1 |
| Net profit | -258 | -122 | -186 | -544 | -590 | 1.087 | 90 | -545 | -673 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.745 | 23.535 | 23.200 | 33.555 | 26.772 | 23.880 | 22.032 | 21.133 | 20.917 |
| Equity | 746 | 624 | 438 | -106 | -696 | 391 | 482 | -63 | -736 |
| Long-term debt | 7.054 | 10.793 | 10.161 | 12.239 | 11.347 | 6.268 | 5.466 | 2.658 | 2.246 |
| Short-term debt | 8.944 | 12.118 | 12.601 | 21.422 | 16.120 | 17.221 | 16.084 | 18.538 | 19.407 |
| Total debt | 15.999 | 22.911 | 22.762 | 33.661 | 27.468 | 23.489 | 21.550 | 21.196 | 21.653 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2016 | — | — |
MK Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fairway Consult I/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Jul Madsen | Management | 0 companies |
| Michael Koch | Management | 0 companies |