| Revenue | DKK 1M | +45% |
| EBITDA | DKK -170K | -232% |
| Net profit | DKK -236K | -353% |
| Total assets | DKK 1M | +185% |
| Equity | DKK -20K | -109% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -207 | 105 | 343 | 359 | 381 | -1 | 365 | 720 | 1.045 |
| Staff expenses | -168 | -0 | -0 | -0 | -0 | -80 | -248 | -592 | -1.164 |
| EBITDA | -930 | 105 | 343 | 359 | 381 | -81 | 117 | 129 | -170 |
| Depreciation & amort. | -231 | -95 | -190 | -190 | -190 | -0 | -0 | -9 | -131 |
| EBIT | -1.161 | 10 | 153 | 169 | 191 | -81 | 117 | 120 | -301 |
| Net financials | -22 | -24 | -25 | -7 | 6 | -0 | -0 | -1 | -1 |
| Profit before tax | -1.183 | -15 | 127 | 162 | 197 | -81 | 116 | 120 | -302 |
| Tax | -115 | -144 | 28 | 34 | 44 | -18 | 26 | 26 | -66 |
| Net profit | -1.068 | 129 | 99 | 129 | 153 | -63 | 90 | 93 | -236 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103 | 1.111 | 939 | 755 | 459 | 186 | 333 | 365 | 1.040 |
| Equity | -414 | -285 | -186 | -57 | 96 | 33 | 123 | 216 | -20 |
| Long-term debt | 0 | 950 | 950 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 518 | 414 | 148 | 774 | 364 | 154 | 210 | 138 | 997 |
| Total debt | 518 | 1.364 | 1.098 | 799 | 364 | 154 | 210 | 138 | 997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2017 | — | — |
JK Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEMgroup ApS | Company | 100.0% | 100.0% | 2022 |
Bach & Koldsø Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Bach | Management | 0 companies |
| Jonas Koldsø Pedersen | Management | 0 companies |