| Revenue | DKK 1,2M | -6% |
| EBITDA | DKK 1,2M | -6% |
| Net profit | DKK -69K | +80% |
| Total assets | DKK 31,2M | -3% |
| Equity | DKK 1,3M | +216% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 134 | 475 | 830 | 874 | 954 | 1.110 | 1.295 | 1.213 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 134 | 475 | 830 | 874 | 954 | 1.110 | 1.295 | 1.213 |
| Depreciation & amort. | -66 | -124 | -159 | -185 | -219 | -219 | -238 | -0 |
| EBIT | 68 | 351 | 671 | 689 | 735 | 890 | 1.056 | 1.213 |
| Net financials | -124 | -305 | -258 | -481 | -730 | -1.736 | -1.507 | -1.301 |
| Profit before tax | -56 | 45 | 413 | 208 | 5 | -846 | -451 | -88 |
| Tax | -12 | 10 | 91 | 48 | 1 | -186 | -99 | -19 |
| Net profit | -44 | 35 | 322 | 160 | 4 | -660 | -351 | -69 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 17.029 | 18.958 | 18.860 | 33.530 | 39.613 | 36.662 | 32.311 | 31.248 |
| Equity | 6 | 41 | 364 | 1.698 | 1.702 | 758 | 407 | 1.287 |
| Long-term debt | 12.948 | 12.607 | 12.172 | 23.386 | 29.479 | 22.273 | 22.783 | 20.228 |
| Short-term debt | 4.075 | 6.310 | 6.273 | 8.018 | 8.003 | 13.467 | 9.057 | 9.431 |
| Total debt | 17.023 | 18.917 | 18.446 | 31.404 | 37.482 | 35.740 | 31.840 | 29.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2017 | — | — |
HV Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEX I BYG HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
Aartech ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Holm | Management | 0 companies |
| Henrik Vestergaard Dich | Management | 0 companies |