| Revenue | DKK -16K | +90% |
| EBITDA | DKK -16K | -90% |
| Net profit | DKK -12K | -90% |
| Total assets | DKK 33K | +66% |
| Equity | DKK 24K | +115% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -129 | -31 | -89 | -102 | -97 | -84 | -26 | -8 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -129 | -31 | -89 | -102 | -97 | 5.295 | -26 | -8 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -129 | -31 | -89 | -102 | -97 | 5.295 | -26 | -8 | -16 |
| Net financials | 10 | 30 | 124 | -7 | -72 | -10.832 | -55 | 0 | 0 |
| Profit before tax | -119 | -1 | 35 | -110 | -168 | -5.537 | -82 | -8 | -16 |
| Tax | -24 | -0 | 21 | -5 | -37 | -35 | -18 | -2 | -3 |
| Net profit | -95 | -1 | 14 | -104 | -131 | -5.502 | -64 | -6 | -12 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.615 | 1.644 | 2.391 | 2.320 | 5.557 | 23 | 31 | 20 | 33 |
| Equity | 1.605 | 1.604 | 1.619 | 1.515 | 1.383 | -4.119 | -7 | 11 | 24 |
| Long-term debt | 0 | 0 | 0 | 0 | 4.099 | 4.128 | 22 | 0 | 0 |
| Short-term debt | 10 | 40 | 772 | 805 | 75 | 14 | 16 | 9 | 9 |
| Total debt | 10 | 40 | 772 | 805 | 4.174 | 4.142 | 38 | 9 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2025 | — | — |
MT Management | Management | 2017 | — | — |
LH Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Estemco XI ApS | Company | 100.0% | 100.0% | 2023 |
Hay Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Pedersson Hay Uggla | Management | 0 companies |
| Mikkel Thykjær Jørgensen | Management | 0 companies |
| Laura Hay Uggla | Management | 0 companies |