| Revenue | DKK 666K | +1471% |
| EBITDA | DKK 666K | +1471% |
| Net profit | DKK -1,4M | -21% |
| Total assets | DKK 37,7M | +32% |
| Equity | DKK 70K | -95% |
| Employees | 7 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 463 | 674 | 720 | 564 | 321 | 335 | -287 | 42 | 666 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | 463 | 674 | 720 | 564 | 321 | 335 | -287 | 42 | 666 |
| Depreciation & amort. | -0 | -113 | -139 | -214 | -241 | -262 | -188 | -246 | -372 | -567 |
| EBIT | -10 | 350 | 535 | 506 | 323 | 58 | 147 | -533 | -329 | 100 |
| Net financials | 0 | -287 | -523 | -525 | -357 | -361 | -579 | -801 | -1.143 | -1.846 |
| Profit before tax | -10 | 63 | 12 | -19 | -34 | -302 | -431 | -1.334 | -1.473 | -1.746 |
| Tax | -2 | -6 | 1 | -6 | -10 | -69 | -277 | -217 | -319 | -355 |
| Net profit | -8 | 69 | 12 | -12 | -25 | -234 | -155 | -1.117 | -1.154 | -1.390 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.149 | 11.043 | 10.881 | 11.866 | 12.315 | 12.543 | 17.723 | 23.597 | 28.645 | 37.733 |
| Equity | 42 | 2.238 | 2.250 | 2.238 | 2.213 | 1.980 | 3.731 | 2.614 | 1.460 | 70 |
| Long-term debt | 4.500 | 7.424 | 3.765 | 7.743 | 7.970 | 8.242 | 11.162 | 16.638 | 16.596 | 23.470 |
| Short-term debt | 3.606 | 773 | 4.258 | 1.020 | 1.225 | 1.395 | 1.462 | 2.817 | 8.982 | 12.556 |
| Total debt | 8.106 | 8.198 | 8.023 | 8.763 | 9.195 | 9.637 | 12.625 | 19.455 | 25.578 | 36.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2016 | — | — |
JS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEM HOLDING A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Henrik Skaarup | Management | 0 companies |
| Jimmy Staahltoft | Management | 0 companies |