| Revenue | DKK 15M | -2% |
| EBITDA | DKK 26M | +256% |
| Net profit | DKK 16,4M | +174% |
| Total assets | DKK 431,5M | +1% |
| Equity | DKK 155,6M | +2% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -3.181 | 1.436 | 13.975 | 11.150 | 14.626 | 14.337 | 15.278 | 15.017 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.181 | 1.436 | 13.975 | 11.400 | 38.626 | 18.337 | -16.722 | 26.017 |
| Depreciation & amort. | -0 | 3.973 | -8.086 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.181 | -2.537 | 5.888 | 11.400 | 38.626 | 18.337 | -16.722 | 26.017 |
| Net financials | -4.216 | -4.826 | -4.103 | -5.629 | -5.693 | -5.653 | -5.450 | -9.661 |
| Profit before tax | -7.397 | -7.363 | 1.785 | 5.771 | 32.933 | 12.684 | -22.172 | 16.356 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -7.397 | -7.363 | 1.785 | 5.771 | 32.933 | 12.684 | -22.172 | 16.356 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 349.446 | 389.038 | 370.179 | 427.992 | 461.857 | 452.850 | 426.642 | 431.512 |
| Equity | 120.807 | 113.444 | 105.429 | 164.261 | 197.194 | 184.878 | 153.206 | 155.562 |
| Long-term debt | 73.691 | 73.691 | 256.691 | 263.051 | 262.981 | 263.275 | 263.869 | 263.928 |
| Short-term debt | 154.948 | 201.903 | 8.059 | 680 | 1.682 | 4.697 | 9.566 | 12.022 |
| Total debt | 228.639 | 275.594 | 264.750 | 263.731 | 264.663 | 267.972 | 273.436 | 275.950 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2024 | — | — |
MC Management | Management | 2024 | — | — |
HA Management | Management | 2025 | — | — |
JM Management | Management | 2020 | — | — |
SK Management | Management | 2023 | — | — |
TG Management | Management | 2020 | — | — |
MC Management | Management | 2024 | — | — |
SG Stakeholder | Stakeholder | 2016 | — | — |
KD Management | Management | 2018 | — | — |
SG Management | Management | 2016 | — | — |
TB Management | Management | 2018 | — | — |
SB Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| John Melwin Vergara | Management | 0 companies |
| Manon Casulli | Management | 0 companies |
| Homer Andrew Nigal Fellows | Management | 0 companies |
| Jane Mary Pascual | Management | 0 companies |
| Sotiria Kampyli | Management | 0 companies |
| Timm Grün | Management | 0 companies |
| Manon Casulli | Management | 0 companies |
| Strandholmen GP S.à r.l. | Stakeholder | 0 companies |
| Keith David McShae | Management | 0 companies |
| Strandholmen GP S.a.r.l. | Management | 0 companies |
| Tatyana Boger | Management | 0 companies |
| Souade Boutharouite | Management | 0 companies |