| Revenue | — | — |
| EBITDA | DKK -54K | -12% |
| Net profit | DKK 17,2M | +335% |
| Total assets | DKK 215M | +0% |
| Equity | DKK 8,2M | +180% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.860 | 741 | -245 | -56 | -45 | -45 | -48 | -54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.860 | 741 | -245 | -56 | -45 | -45 | -48 | -54 |
| Net financials | -30.201 | -83.081 | 9.188 | -16.482 | -30.553 | -41.637 | -9.089 | 15.121 |
| Profit before tax | -33.061 | -82.340 | 8.943 | -16.538 | -30.598 | -41.682 | -9.137 | 15.067 |
| Tax | -3.359 | -1.928 | -2.606 | -1.903 | -1.197 | -1.958 | -1.805 | -2.134 |
| Net profit | -29.702 | -80.412 | 11.549 | -14.635 | -29.401 | -39.724 | -7.332 | 17.201 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 346.203 | 254.039 | 278.034 | 267.674 | 245.244 | 214.029 | 214.836 | 215.001 |
| Equity | 42.129 | -39.949 | 81.972 | 65.435 | 39.156 | -1.166 | -10.271 | 8.200 |
| Long-term debt | 285.975 | 285.975 | 196.000 | 196.000 | 196.000 | 196.000 | 196.000 | 196.000 |
| Short-term debt | 18.099 | 8.013 | 62 | 6.239 | 10.088 | 19.195 | 29.107 | 10.801 |
| Total debt | 304.074 | 293.988 | 196.062 | 202.239 | 206.088 | 215.195 | 225.107 | 206.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Founder | 2017 | — | — | |
GW Management | Management | 2018 | — | — |
MT Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Pentair International Holding S.a.r.l. | Founder | 0 companies |
| Grant William O'Grady | Management | 0 companies |
| Marek Tapsík | Management | 0 companies |
| Andrew Gary Smyth | Chairman | 0 companies |
| Valentina Masi | Board of Directors | 0 companies |
| Christopher Oster | Board of Directors | 0 companies |
| Roman Zubinski | Board of Directors | 0 companies |
| Henning Wolfgang Wistorf | Board of Directors | 0 companies |