| Revenue | DKK 598K | -26% |
| EBITDA | DKK 124K | +110% |
| Net profit | DKK 683K | +269% |
| Total assets | DKK 11,2M | -30% |
| Equity | DKK 5,1M | +16% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 451 | 1.187 | 1.679 | 1.008 | 808 | 598 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -35 | 297 | 571 | 2.168 | -731 | -1.184 | 124 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -35 | 297 | 571 | 2.168 | -731 | -1.184 | 124 |
| Net financials | 17 | 28 | -371 | -993 | -680 | 60 | 780 | 559 |
| Profit before tax | -9 | -8 | -74 | -421 | 1.488 | -671 | -404 | 683 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -9 | -8 | -74 | -421 | 1.488 | -671 | -404 | 683 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 551 | 535 | 24.863 | 51.536 | 27.948 | 22.934 | 15.954 | 11.159 |
| Equity | 491 | 483 | 410 | -12 | 5.476 | 4.805 | 4.401 | 5.084 |
| Long-term debt | 53 | 44 | 18.599 | 26.991 | 18.589 | 15.480 | 10.946 | 5.647 |
| Short-term debt | 8 | 8 | 5.855 | 24.557 | 3.883 | 2.650 | 608 | 428 |
| Total debt | 61 | 51 | 24.454 | 51.548 | 22.472 | 18.129 | 11.554 | 6.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Management | Management | 2019 | — | — |
MT Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Agat Management A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Sørensen | Management | 0 companies |
| Morten Tousgaard | Management | 0 companies |
| Rune Bech Kjældgaard | Board of Directors | 0 companies |
| Robert Andersen | Chairman | 0 companies |
| Frede Clausen | Board of Directors | 0 companies |
| Søren Holm | Chairman | 0 companies |
| Niels Christian Thorbjørn Olsen | Board of Directors | 0 companies |