| Revenue | DKK 6,8M | -156% |
| EBITDA | DKK 3,8M | -11% |
| Net profit | DKK 4,4M | +142% |
| Total assets | DKK 134M | -1% |
| Equity | DKK 38,9M | +13% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -1 | 5.430 | 24.972 | 26.644 | 7.510 | -12.099 | 6.811 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | 5.430 | 24.972 | 26.644 | 7.510 | 4.246 | 3.777 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | 5.430 | 24.972 | 26.644 | 7.510 | 4.246 | 3.777 |
| Net financials | -22 | -70 | -4.106 | -1.512 | -1.391 | -17.737 | 1.919 |
| Profit before tax | -23 | 5.360 | 20.865 | 25.132 | 6.119 | -13.491 | 5.696 |
| Tax | -0 | 1.179 | 4.864 | 5.503 | 1.407 | -2.968 | 1.253 |
| Net profit | -23 | 4.181 | 16.001 | 19.629 | 4.711 | -10.523 | 4.443 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 49.121 | 84.880 | 118.028 | 144.607 | 149.557 | 135.119 | 133.963 |
| Equity | 477 | 4.658 | 20.659 | 40.288 | 44.999 | 34.477 | 38.920 |
| Long-term debt | 17.400 | 0 | 89.381 | 88.845 | 89.675 | 89.502 | 83.525 |
| Short-term debt | 31.244 | 78.717 | 1.799 | 4.118 | 2.646 | 2.504 | 2.221 |
| Total debt | 48.644 | 78.717 | 91.180 | 92.963 | 92.321 | 92.006 | 85.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2025 | — | — |
RS Management | Management | 2018 | — | — |
TS Management | Management | 2026 | — | — |
TE Management | Management | 2020 | — | — |
EA Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NSF III Lilletorv Holding ApS | Company | 100.0% | 100.0% | 2020 |
ML HOLDING ÅRHUS ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 | |
From Invest Udvikling ApS | Company | 25.0% | 25.0% | 2018 |
FIBINI HOLDING A/S | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Alexander Fjeldhoff | Management | 0 companies |
| Rikke Sørensen | Management | 0 companies |
| Toke Sundenæs Clausen | Management | 0 companies |
| Thomas Ebbe Riise-Jakobsen | Management | 0 companies |
| Elizabeth Abigail Keogh | Management | 0 companies |
| Stine Seneberg | Board of Directors | 0 companies |
| Rune Højby Kock | Board of Directors | 0 companies |
| Henrik Skak Bender | Board of Directors | 0 companies |
| Mohamad Awad | Board of Directors | 0 companies |
| Rasmus Nørgaard | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Bo Holse Rasmussen | Chairman | 0 companies |
| Mikkel Bülow-Lehnsby | Board of Directors | 0 companies |