| Revenue | DKK 11,6M | +29% |
| EBITDA | DKK 68,7M | +469% |
| Net profit | DKK 62,8M | +326% |
| Total assets | DKK 282,8M | +26% |
| Equity | DKK 66,4M | +1755% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.452 | 8.596 | 10.196 | 10.048 | 10.177 | 8.549 | 9.304 | 9.008 | 11.599 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.203 | 17.596 | 18.196 | -12.522 | 17.517 | -43.682 | 2.379 | -18.633 | 68.694 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18.203 | 17.596 | 18.196 | -12.522 | 17.517 | -43.682 | 2.379 | -18.633 | 68.694 |
| Net financials | -9.000 | -7.075 | -7.100 | -7.191 | -7.236 | -7.819 | -10.872 | -9.239 | -6.395 |
| Profit before tax | 9.203 | 10.521 | 11.096 | -19.713 | 10.281 | -51.501 | -8.493 | -27.872 | 62.299 |
| Tax | 2.025 | 2.315 | 2.441 | -4.337 | 2.262 | -5.507 | 801 | -57 | -529 |
| Net profit | 7.178 | 8.206 | 8.655 | -15.376 | 8.019 | -45.994 | -9.294 | -27.815 | 62.828 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 303.631 | 320.239 | 337.632 | 325.360 | 347.422 | 302.231 | 294.739 | 224.304 | 282.770 |
| Equity | 77.178 | 85.384 | 94.039 | 78.663 | 86.682 | 40.688 | 31.394 | 3.579 | 66.407 |
| Long-term debt | 214.478 | 214.496 | 214.413 | 213.256 | 109.180 | 214.268 | 213.432 | 127.356 | 123.608 |
| Short-term debt | 9.950 | 16.019 | 22.400 | 30.997 | 146.855 | 47.275 | 49.913 | 93.369 | 92.755 |
| Total debt | 224.428 | 230.515 | 236.813 | 244.253 | 256.035 | 261.543 | 263.345 | 220.725 | 216.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2016 | — | — |
CS Management | Management | 2017 | — | — |
PS Founder | Founder | 2016 | — | — |
JL Management | Management | 2024 | — | — |
CS Management | Management | 2022 | — | — |
CE Management | Management | 2016 | — | — |
HM Management | Management | 2024 | — | — |
JB Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F16 JV HoldCo ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Charlotte Sydow Bech Jensen | Management | 0 companies |
| Pemberton Sarl | Founder | 0 companies |
| Jeppe Lynge Larsen | Management | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Hüseyin Meric | Management | 0 companies |
| Jacob Bertil Annehed | Management | 0 companies |