| Revenue | DKK -284K | +102% |
| EBITDA | DKK -284K | -102% |
| Net profit | DKK 86,1M | +8% |
| Total assets | DKK 195,9M | +11% |
| Equity | DKK 195,7M | +12% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 967 | 943 | -1.989 | 1.161 | 1.205 | 2.023 | 2.870 | -140 | -284 |
| Staff expenses | -1.387 | -1.388 | -1.454 | -1.648 | -2.229 | -1.658 | -670 | -0 | -0 |
| EBITDA | -420 | -445 | -3.442 | -487 | -1.023 | -1.317 | 2.199 | -140 | -284 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -420 | -445 | -3.442 | -487 | -1.023 | -1.317 | 2.199 | -140 | -284 |
| Net financials | 5.018 | 42.819 | 54.117 | 34.434 | 47.676 | 59.946 | 52.212 | 79.710 | 86.306 |
| Profit before tax | 4.598 | 42.374 | 50.675 | 33.947 | 46.653 | 58.629 | 54.411 | 79.570 | 86.023 |
| Tax | -1.018 | -1.050 | -873 | -464 | -228 | -17 | 326 | -30 | -62 |
| Net profit | 5.616 | 43.424 | 51.548 | 34.411 | 46.881 | 58.647 | 54.085 | 79.600 | 86.085 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 241.099 | 264.054 | 235.192 | 228.658 | 304.468 | 332.921 | 158.947 | 175.978 | 195.904 |
| Equity | 95.816 | 139.241 | 190.788 | 225.199 | 272.080 | 330.727 | 157.812 | 175.440 | 195.676 |
| Long-term debt | 83.047 | 60.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 62.236 | 64.814 | 44.404 | 3.459 | 32.387 | 2.194 | 1.135 | 538 | 228 |
| Total debt | 145.282 | 124.814 | 44.404 | 3.459 | 32.387 | 2.194 | 1.135 | 538 | 228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2017 | — | — |
DS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Colonel Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 66.7% | 66.7% | 2017 | |
W.K. Holding ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Andreas Walter Happak | Management | 0 companies |
| David Skjødt | Management | 0 companies |
| William Kjems Hyldahl Nielsen | Board of Directors | 0 companies |
| Jón Björnsson | Board of Directors | 0 companies |
| Kira Rasmussen | Board of Directors | 0 companies |
| Hans-Christian Ohrt | Chairman | 0 companies |
| Kim Hyldahl | Chairman | 0 companies |
| Peter Sextus Rasmussen | Board of Directors | 0 companies |
| Joachim Horst Scholz | Board of Directors | 0 companies |
| Helle Gejl Madsen | Deputy Chairman | 0 companies |