| Revenue | DKK -35K | +71% |
| EBITDA | DKK -35K | -71% |
| Net profit | DKK 2,4M | +16% |
| Total assets | DKK 9,2M | +22% |
| Equity | DKK 7,3M | +28% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 514 | 1.057 | 2.052 | 6.141 | 182 | -20 | -21 | -35 |
| Staff expenses | -480 | -923 | -1.481 | -2.440 | -207 | -0 | -0 | -0 |
| EBITDA | 34 | 134 | 571 | 3.701 | -31 | -20 | -21 | -35 |
| Depreciation & amort. | -0 | -102 | -204 | -286 | -0 | -0 | -0 | -0 |
| EBIT | 34 | 32 | 366 | 3.415 | -31 | -20 | -21 | -35 |
| Net financials | -17 | -11 | -11 | -49 | 3.284 | -2.576 | 2.121 | 2.455 |
| Profit before tax | 16 | 21 | 355 | 3.366 | 3.253 | -2.596 | 2.101 | 2.420 |
| Tax | 2 | 8 | 82 | 718 | -0 | 10 | 16 | 4 |
| Net profit | 14 | 13 | 274 | 2.648 | 3.253 | -2.606 | 2.085 | 2.416 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 808 | 1.850 | 2.807 | 7.853 | 9.156 | 5.090 | 7.530 | 9.194 |
| Equity | 614 | 627 | 345 | 2.994 | 6.247 | 3.641 | 5.726 | 7.328 |
| Long-term debt | 0 | 0 | 555 | 816 | 455 | 455 | 455 | 455 |
| Short-term debt | 191 | 930 | 1.588 | 3.689 | 2.454 | 994 | 1.349 | 1.411 |
| Total debt | 191 | 930 | 2.143 | 4.505 | 2.909 | 1.449 | 1.804 | 1.866 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2017 | — | — |
SM Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OFMA Holding ApS | Company | 33.3% | 33.3% | 2018 |
S.M Holding ApS | Company | 33.3% | 33.3% | 2018 |
P.E. HOLDING HOLBÆK ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Per Erland | Management | 0 companies |
| Søren Madsen | Management | 0 companies |