| Revenue | DKK 5,6M | -42% |
| EBITDA | DKK 1,8M | -71% |
| Net profit | DKK 1,2M | -73% |
| Total assets | DKK 3,4M | -51% |
| Equity | DKK 1,5M | -69% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | 72 | 433 | 784 | 2.757 | 4.771 | 7.379 | 9.700 | 5.613 |
| Staff expenses | -3 | -21 | -172 | -699 | -2.234 | -1.912 | -3.280 | -3.711 | -3.852 |
| EBITDA | 29 | 51 | 261 | 85 | 523 | 2.859 | 4.099 | 5.989 | 1.761 |
| Depreciation & amort. | -19 | -34 | -24 | -66 | -81 | -4 | -7 | -7 | -38 |
| EBIT | 11 | 17 | 237 | 19 | 442 | 2.855 | 4.092 | 5.982 | 1.723 |
| Net financials | -1 | -2 | -0 | -5 | -7 | -11 | -30 | -10 | -116 |
| Profit before tax | 10 | 15 | 237 | 14 | 434 | 2.845 | 4.062 | 5.972 | 1.607 |
| Tax | 2 | 4 | 52 | 5 | 99 | 629 | 898 | 1.316 | 363 |
| Net profit | 8 | 11 | 184 | 9 | 336 | 2.216 | 3.164 | 4.656 | 1.244 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53 | 162 | 598 | 1.133 | 2.285 | 4.638 | 4.887 | 6.852 | 3.382 |
| Equity | 18 | 29 | 213 | 222 | 546 | 2.462 | 3.426 | 4.922 | 1.516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35 | 133 | 384 | 911 | 1.739 | 2.176 | 1.460 | 1.854 | 1.805 |
| Total debt | 35 | 133 | 384 | 911 | 1.739 | 2.176 | 1.460 | 1.854 | 1.805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2016 | — | — |
JO Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GMFB Holding ApS | Company | 33.3% | 33.3% | 2018 |
TY Holding ApS | Company | 33.3% | 33.3% | 2018 |
Takatomi Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Bjørn Pedersen | Management | 0 companies |
| Jon Overby | Management | 0 companies |