| Revenue | DKK 740K | +1% |
| EBITDA | DKK 740K | +1% |
| Net profit | DKK 151K | +205% |
| Total assets | DKK 11,9M | -4% |
| Equity | DKK 501K | +43% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 | 286 | 264 | 204 | 186 | 643 | 828 | 734 | 740 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 160 | 286 | 264 | 204 | 186 | 643 | 828 | 734 | 740 |
| Depreciation & amort. | -62 | -88 | -106 | -107 | -113 | -172 | -205 | -212 | -212 |
| EBIT | 97 | 198 | 159 | 97 | 73 | 471 | 622 | 522 | 528 |
| Net financials | -113 | -183 | -85 | -68 | -65 | -223 | -473 | -437 | -313 |
| Profit before tax | -16 | 15 | 74 | 29 | 8 | 248 | 150 | 85 | 215 |
| Tax | -2 | 34 | 36 | 30 | 27 | 67 | 65 | 35 | 64 |
| Net profit | -14 | -19 | 38 | -1 | -20 | 181 | 85 | 49 | 151 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.034 | 6.512 | 5.817 | 5.754 | 5.605 | 13.051 | 12.462 | 12.329 | 11.897 |
| Equity | 36 | 17 | 55 | 54 | 35 | 216 | 301 | 350 | 501 |
| Long-term debt | 3.888 | 4.893 | 4.128 | 3.977 | 3.820 | 3.727 | 3.641 | 3.526 | 3.399 |
| Short-term debt | 109 | 1.602 | 1.634 | 1.722 | 1.750 | 9.108 | 8.520 | 8.453 | 7.997 |
| Total debt | 3.998 | 6.495 | 5.762 | 5.699 | 5.570 | 12.835 | 12.161 | 11.979 | 11.396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2016 | — | — |
SB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Martensen Holding ApS | Company | 50.0% | 50.0% | 2016 |
Bjerg Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Per Jensen Martensen | Management | 0 companies |
| Steffen Bjerg | Management | 0 companies |