| Revenue | DKK 3,3M | +185% |
| EBITDA | DKK 3,2M | +789% |
| Net profit | DKK 740K | +243% |
| Total assets | DKK 57,2M | +2% |
| Equity | DKK 7,2M | +11% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260 | 697 | 1.164 | 5.457 | 5.956 | 3.145 | 2.439 | 1.152 | 3.289 |
| Staff expenses | -276 | -915 | -914 | -1.022 | -1.078 | -1.223 | -1.065 | -792 | -83 |
| EBITDA | -15 | -227 | 132 | 4.428 | 4.878 | 1.922 | 1.374 | 361 | 3.206 |
| Depreciation & amort. | -154 | -372 | -399 | -462 | -463 | -495 | -487 | -530 | -516 |
| EBIT | -170 | -598 | -267 | 3.966 | 4.415 | 1.426 | 887 | -169 | 2.690 |
| Net financials | -117 | -574 | -645 | -564 | -484 | -429 | -516 | -244 | -927 |
| Profit before tax | -287 | -1.173 | -912 | 3.402 | 3.931 | 998 | 371 | -413 | 1.763 |
| Tax | -0 | -0 | -0 | 181 | 810 | 178 | 212 | 103 | 1.023 |
| Net profit | -287 | -1.173 | -912 | 3.221 | 3.121 | 820 | 159 | -516 | 740 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.735 | 42.534 | 43.315 | 44.677 | 53.220 | 56.585 | 56.944 | 55.969 | 57.220 |
| Equity | 1.713 | 541 | -371 | 2.850 | 5.971 | 6.791 | 6.950 | 6.434 | 7.174 |
| Long-term debt | 33.140 | 32.373 | 31.648 | 30.964 | 32.110 | 30.859 | 29.331 | 29.057 | 28.611 |
| Short-term debt | 4.881 | 9.621 | 12.039 | 10.681 | 14.148 | 17.765 | 19.281 | 18.994 | 18.927 |
| Total debt | 38.021 | 41.993 | 43.687 | 41.646 | 46.258 | 48.625 | 48.613 | 48.051 | 47.539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2016 | — | — |
PM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REBRA ApS | Company | 50.0% | 50.0% | 2016 |
ANDREAS BALLING NISSEN ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Balling Nissen | Management | 0 companies |
| Philip Møller Bottke | Management | 0 companies |