| Revenue | DKK 2,3M | +166% |
| EBITDA | DKK 2,3M | +173% |
| Net profit | DKK 1,4M | +349% |
| Total assets | DKK 14,4M | +9% |
| Equity | DKK 4,7M | +40% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 267 | 278 | 612 | 555 | 870 | 970 | 1.146 | 852 | 2.269 |
| Staff expenses | -0 | -0 | -0 | -0 | -77 | -14 | -0 | -21 | -0 |
| EBITDA | 267 | 278 | 612 | 555 | 793 | 956 | 1.146 | 831 | 2.269 |
| Depreciation & amort. | -43 | -57 | -66 | -78 | -97 | -99 | -126 | -152 | -195 |
| EBIT | 224 | 221 | 545 | 477 | 696 | 857 | 1.020 | 679 | 2.074 |
| Net financials | -70 | -104 | -213 | -224 | -266 | -257 | -300 | -311 | -323 |
| Profit before tax | 154 | 118 | 333 | 253 | 430 | 600 | 721 | 368 | 1.751 |
| Tax | 34 | 26 | 73 | 56 | 96 | 131 | 160 | 63 | 386 |
| Net profit | 120 | 91 | 259 | 197 | 334 | 468 | 561 | 304 | 1.365 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.665 | 5.672 | 8.830 | 11.341 | 11.534 | 11.831 | 11.817 | 13.211 | 14.357 |
| Equity | 1.168 | 1.259 | 1.518 | 1.716 | 2.050 | 2.518 | 3.078 | 3.382 | 4.748 |
| Long-term debt | 3.955 | 3.800 | 5.705 | 6.819 | 6.381 | 6.176 | 5.748 | 6.280 | 6.392 |
| Short-term debt | 403 | 485 | 1.493 | 2.701 | 2.998 | 3.045 | 2.905 | 3.498 | 3.189 |
| Total debt | 4.358 | 4.285 | 7.197 | 9.520 | 9.380 | 9.221 | 8.653 | 9.778 | 9.581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2017 | — | — |
DB Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Milan Marinovic | Management | 0 companies |
| Denni Brandon Marinovic | Management | 0 companies |