| Revenue | DKK -2,1M | -278% |
| EBITDA | DKK 261K | +106% |
| Net profit | DKK -8,7M | +4% |
| Total assets | DKK 233,1M | +4% |
| Equity | DKK 76,9M | -10% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.552 | 3.107 | 4.668 | 2.955 | 4.201 | 1.347 | 3.390 | 1.152 | -2.051 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44.208 | 2.947 | 4.668 | 2.955 | 112.085 | 1.347 | 17.107 | -4.415 | 261 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44.208 | 2.947 | 4.668 | 2.955 | 112.085 | 1.347 | 17.107 | -4.415 | 261 |
| Net financials | -389 | -919 | -912 | -1.351 | -330 | -4.513 | -4.544 | -7.322 | -10.770 |
| Profit before tax | 43.820 | 2.027 | 3.756 | 1.603 | 111.755 | -3.166 | 12.563 | -11.737 | -10.509 |
| Tax | 9.640 | 446 | 827 | 353 | 24.587 | -696 | 2.761 | -2.582 | -1.760 |
| Net profit | 34.179 | 1.581 | 2.929 | 1.251 | 87.168 | -2.469 | 9.802 | -9.155 | -8.750 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102.796 | 102.021 | 103.853 | 102.714 | 212.045 | 211.461 | 226.989 | 224.963 | 233.085 |
| Equity | 57.229 | 57.810 | 60.740 | 47.990 | 135.158 | 85.019 | 94.820 | 85.665 | 76.916 |
| Long-term debt | 31.663 | 30.228 | 28.770 | 39.730 | 0 | 91.181 | 90.976 | 0 | 90.042 |
| Short-term debt | 4.263 | 4.352 | 4.431 | 4.801 | 42.705 | 1.776 | 4.947 | 105.634 | 34.223 |
| Total debt | 35.926 | 34.580 | 33.202 | 44.531 | 42.705 | 92.958 | 95.923 | 105.634 | 124.265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2016 | — | — |
JP Management | Management | 2016 | — | — |
LB Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BH36-38 Holding ApS | Company | 100.0% | 100.0% | 2021 |
Pink Panda Capital ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 10.0% | 10.0% | 2016 | |
2XL2016 ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas John Hart Sehested | Management | 0 companies |
| John Philip Strømberg Theisen | Management | 0 companies |
| Lars Bjørn Dupont Jensen | Management | 0 companies |