| Revenue | DKK -27K | +53% |
| EBITDA | DKK -27K | -53% |
| Net profit | DKK 21K | +102% |
| Total assets | DKK 3,5M | -12% |
| Equity | DKK 1,9M | +1% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -12 | -11 | -12 | -12 | -13 | -54 | -47 | -18 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -12 | -11 | -12 | -12 | -13 | -54 | -47 | -18 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -12 | -11 | -12 | -12 | -13 | -54 | -47 | -18 | -27 |
| Net financials | 70 | 300 | 156 | -544 | -230 | -80 | -284 | -273 | -880 | 26 |
| Profit before tax | 43 | 288 | 144 | -556 | -242 | -93 | -338 | -320 | -898 | -2 |
| Tax | -74 | -120 | -103 | -86 | -90 | -93 | -94 | -9 | -23 | -22 |
| Net profit | 116 | 408 | 247 | -470 | -151 | 0 | -244 | -310 | -875 | 21 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.619 | 6.787 | 6.040 | 5.857 | 4.437 | 3.735 | 6.650 | 4.793 | 3.993 | 3.528 |
| Equity | 166 | 474 | 571 | 101 | -1.725 | -1.725 | 3.114 | 2.803 | 1.928 | 1.949 |
| Long-term debt | 5.749 | 5.173 | 4.402 | 5.100 | 4.884 | 4.879 | 2.771 | 1.762 | 1.591 | 1.088 |
| Short-term debt | 704 | 1.140 | 1.067 | 656 | 1.278 | 581 | 765 | 228 | 474 | 491 |
| Total debt | 6.452 | 6.313 | 5.469 | 5.756 | 6.162 | 5.460 | 3.536 | 1.990 | 2.065 | 1.579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Management | Management | 2016 | — | — |
KP Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BODAL HOLDING A/S | Company | 100.0% | 100.0% | 2024 |
New Legacy ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Pedersen | Management | 0 companies |
| Kaj Pedersen | Management | 0 companies |