| Revenue | DKK 4,2M | -9% |
| EBITDA | DKK 2,3M | -18% |
| Net profit | DKK 1,2M | -23% |
| Total assets | DKK 21,5M | -3% |
| Equity | DKK 4,5M | +13% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 22.059 | 31.305 | 3.384 | 3.133 | 8.098 | 4.753 | 4.582 | 4.154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.515 | 19.210 | 1.749 | 1.548 | 6.343 | 2.826 | 2.762 | 2.252 |
| Depreciation & amort. | -3.834 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14.681 | 19.210 | 1.749 | 1.548 | 6.343 | 2.826 | 2.762 | 2.252 |
| Net financials | -3.721 | -6.692 | -899 | -831 | -777 | -748 | -709 | -642 |
| Profit before tax | 10.960 | 12.518 | 850 | 717 | 5.566 | 2.078 | 2.053 | 1.611 |
| Tax | 3.438 | 2.743 | 287 | 193 | 1.224 | 596 | 493 | 410 |
| Net profit | 7.522 | 9.775 | 563 | 524 | 4.342 | 1.482 | 1.560 | 1.201 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 204.219 | 201.086 | 25.375 | 24.043 | 27.173 | 23.628 | 22.094 | 21.490 |
| Equity | 7.572 | 12.663 | 853 | 1.209 | 7.236 | 4.244 | 3.965 | 4.483 |
| Long-term debt | 142.395 | 170.126 | 21.765 | 19.452 | 14.997 | 15.493 | 14.462 | 13.674 |
| Short-term debt | 52.205 | 16.405 | 2.273 | 2.547 | 3.715 | 2.416 | 1.930 | 1.445 |
| Total debt | 194.600 | 186.531 | 24.039 | 21.999 | 18.712 | 17.909 | 16.392 | 15.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2017 | — | — |
MM Management | Management | 2019 | — | — |
BG Management | Management | 2019 | — | — |
KM Management | Management | 2019 | — | — |
FW Management | Management | 2019 | — | — |
JZ Management | Management | 2017 | — | — |
RS Management | Management | 2025 | — | — |
KE Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Niels von Rosen | Management | 0 companies |
| Melanie Maria Schaub | Management | 0 companies |
| Bernhard Gierke | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Frank Wilde | Management | 0 companies |
| Jens-Peter Zink | Management | 0 companies |
| Rasmus Sielemann Christensen | Management | 0 companies |
| Knud Erik Andersen | Management | 0 companies |
| Daniel Edgar Schneider | Board of Directors | 0 companies |
| Nicole Zimmermann | Board of Directors | 0 companies |
| Andrew Wojtek | Chairman | 0 companies |
| Christian Heidfeld | Chairman | 0 companies |
| Goar Zelaya Cruz | Board of Directors | 0 companies |