| Revenue | DKK 8M | +483% |
| EBITDA | DKK 7M | +408% |
| Net profit | DKK 5,9M | +2802% |
| Total assets | DKK 55,1M | +13% |
| Equity | DKK 25,9M | +28% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 627 | 744 | 764 | 885 | 1.023 | 1.390 | 1.408 | 1.373 | 8.005 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 627 | 744 | 764 | 885 | 1.023 | 1.390 | 1.340 | 1.373 | 6.976 |
| Depreciation & amort. | 114 | -115 | -115 | -145 | -1.718 | -42 | -42 | -42 | -5 |
| EBIT | 513 | 628 | 649 | 739 | -695 | 1.348 | 1.298 | 1.331 | 6.972 |
| Net financials | -180 | -183 | -126 | -145 | -146 | -370 | -567 | -1.069 | -865 |
| Profit before tax | 334 | 446 | 522 | 594 | -841 | 978 | 731 | 261 | 6.666 |
| Tax | 74 | 98 | 115 | 128 | -185 | 214 | 166 | 58 | 773 |
| Net profit | 260 | 348 | 407 | 466 | -656 | 764 | 564 | 203 | 5.893 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.081 | 15.491 | 15.550 | 23.670 | 31.007 | 40.696 | 41.081 | 48.756 | 55.084 |
| Equity | 4.260 | 4.457 | 5.979 | 6.445 | 12.701 | 13.465 | 14.029 | 20.171 | 25.863 |
| Long-term debt | 11.490 | 10.641 | 9.029 | 16.299 | 16.021 | 25.167 | 24.945 | 24.701 | 13.957 |
| Short-term debt | 331 | 393 | 542 | 926 | 700 | 468 | 449 | 375 | 13.427 |
| Total debt | 11.821 | 11.034 | 9.571 | 17.225 | 16.721 | 25.634 | 25.394 | 25.076 | 27.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2016 | — | — |
TS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAPIVEST ApS | Company | 50.0% | 50.0% | 2016 |
LØFSTEDT A/S | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anker Løfstedt | Management | 0 companies |
| Torben Skov Villadsen | Management | 0 companies |