| Revenue | DKK 1,2M | +11% |
| EBITDA | DKK 1,2M | -8% |
| Net profit | DKK 588K | -14% |
| Total assets | DKK 20,1M | +1% |
| Equity | DKK 7,5M | +8% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 469 | 662 | 937 | 955 | 1.240 | 1.431 | 1.075 | 1.193 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 676 | 828 | 1.101 | 1.318 | 901 | 1.766 | 1.329 | 1.227 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 676 | 828 | 1.101 | 1.318 | 901 | 1.766 | 1.329 | 1.227 |
| Net financials | -113 | -111 | -138 | -163 | -230 | -357 | -450 | -475 |
| Profit before tax | 562 | 717 | 962 | 1.155 | 671 | 1.408 | 879 | 752 |
| Tax | 125 | 158 | 212 | 254 | 148 | 310 | 195 | 164 |
| Net profit | 438 | 559 | 751 | 901 | 523 | 1.098 | 684 | 588 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.408 | 11.591 | 16.746 | 17.330 | 19.364 | 19.746 | 20.012 | 20.121 |
| Equity | 1.438 | 2.497 | 3.748 | 4.648 | 5.172 | 6.270 | 6.954 | 7.542 |
| Long-term debt | 4.608 | 8.368 | 11.773 | 11.262 | 12.894 | 12.217 | 11.679 | 11.212 |
| Short-term debt | 286 | 557 | 931 | 954 | 805 | 601 | 575 | 462 |
| Total debt | 4.895 | 8.925 | 12.704 | 12.216 | 13.699 | 12.818 | 12.253 | 11.675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2017 | — | — |
MR Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JuLeMi ApS | Company | 50.0% | 50.0% | 2017 |
RAFT HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Knudsen | Management | 0 companies |
| Morten Raft | Management | 0 companies |