| Revenue | DKK 542K | +30% |
| EBITDA | DKK 1,9M | +357% |
| Net profit | DKK 1,3M | +2460% |
| Total assets | DKK 8,3M | +21% |
| Equity | DKK 2,4M | +128% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 474 | 556 | 511 | 538 | 1.195 | 524 | 223 | 417 | 542 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 473 | 653 | 516 | 538 | 1.295 | 671 | 223 | 417 | 1.906 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 473 | 653 | 516 | 538 | 1.295 | 671 | 223 | 417 | 1.906 |
| Net financials | -170 | -223 | -254 | -215 | -294 | 519 | -255 | -351 | 1.165 |
| Profit before tax | 303 | 429 | 261 | 323 | 1.001 | 1.190 | -32 | 66 | 1.708 |
| Tax | 67 | 94 | 58 | 71 | 214 | 253 | -6 | 14 | 375 |
| Net profit | 236 | 335 | 204 | 252 | 788 | 937 | -26 | 52 | 1.332 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.628 | 10.154 | 9.779 | 9.609 | 8.880 | 6.902 | 6.751 | 6.873 | 8.326 |
| Equity | 296 | 395 | 284 | 332 | 868 | 1.017 | 991 | 1.043 | 2.375 |
| Long-term debt | 5.730 | 7.905 | 8.696 | 8.273 | 6.831 | 5.148 | 5.242 | 5.485 | 5.283 |
| Short-term debt | 602 | 1.833 | 777 | 982 | 1.137 | 670 | 457 | 277 | 300 |
| Total debt | 6.332 | 9.738 | 9.473 | 9.255 | 7.968 | 5.817 | 5.699 | 5.763 | 5.583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2016 | — | — |
SV Management | Management | 2019 | — | — |
MD Management | Management | 2016 | — | — |
MJ Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Modoam ApS | Company | 50.0% | 50.0% | 2022 |
Fendvig ApS | Company | 50.0% | 50.0% | 2022 |
Parapet ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Rømø | Management | 0 companies |
| Sissel Victoria Egede-Pedersen | Management | 0 companies |
| Morten Dobel Ammentorp | Management | 0 companies |
| Morten Jensen | Management | 0 companies |