| Revenue | DKK 1,5M | — |
| EBITDA | DKK 1M | +121% |
| Net profit | DKK -1,7M | -120% |
| Total assets | DKK 8,9M | +131% |
| Equity | DKK -1,7M | -308092% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 1.497 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 417 | -1.614 | -1.164 | 802 | -5.825 | -4.778 | 1.006 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 417 | -1.614 | -1.164 | 802 | -5.825 | -4.778 | 1.006 |
| Net financials | 284 | -2.377 | -1.293 | 699 | -5.930 | 8.342 | -2.618 |
| Profit before tax | 267 | -2.394 | -1.312 | 649 | -5.992 | 8.318 | -1.121 |
| Tax | -35 | -36 | -36 | -45 | -0 | -0 | 65 |
| Net profit | 302 | -2.358 | -1.275 | 694 | -5.992 | 8.318 | -1.677 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 16.295 | 13.211 | 12.022 | 13.272 | 6.540 | 3.861 | 8.936 |
| Equity | 680 | -1.678 | -2.954 | -2.178 | -8.175 | 1 | -1.666 |
| Long-term debt | 14.700 | 14.246 | 14.246 | 14.246 | 14.246 | 0 | 6.700 |
| Short-term debt | 915 | 643 | 730 | 1.205 | 470 | 1.814 | 3.903 |
| Total debt | 15.615 | 14.889 | 14.976 | 15.451 | 14.716 | 1.814 | 10.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2017 | — | — |
BO Management | Management | 2017 | — | — |
MS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSJ HOLDING, IKAST ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Engedal | Management | 0 companies |
| Bent Ole Hvid | Management | 0 companies |
| Martin Søndergaard Justesen | Management | 0 companies |