| Revenue | DKK -8K | +39% |
| EBITDA | DKK -8K | -39% |
| Net profit | DKK -6K | +76% |
| Total assets | DKK 305K | +1% |
| Equity | DKK -3M | +0% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -387 | -318 | -233 | -884 | 43 | -6 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -387 | -318 | -233 | -884 | 43 | -6 | -8 |
| Depreciation & amort. | -269 | -297 | -297 | -297 | -297 | -27 | -0 |
| EBIT | -656 | -614 | -529 | -1.180 | -254 | -33 | -8 |
| Net financials | -1 | -0 | -0 | -2 | -6 | -0 | -0 |
| Profit before tax | -657 | -614 | -529 | -1.182 | -260 | -33 | -8 |
| Tax | 237 | -35 | -116 | -260 | -57 | -7 | -2 |
| Net profit | -894 | -579 | -413 | -922 | -203 | -26 | -6 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.426 | 1.164 | 819 | 575 | 324 | 303 | 305 |
| Equity | -819 | -1.398 | -1.811 | -2.733 | -2.936 | -2.962 | -2.968 |
| Long-term debt | 237 | 202 | 185 | 3.206 | 3.206 | 3.206 | 3.206 |
| Short-term debt | 2.008 | 2.360 | 2.360 | 101 | 53 | 59 | 67 |
| Total debt | 2.008 | 2.360 | 2.545 | 3.308 | 3.260 | 3.265 | 3.273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2018 | — | — |
ND Management | Management | 2018 | — | — |
BF Management | Management | 2021 | — | — |
PA Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2026 | |
GrowYou ApS | Company | 25.0% | 25.0% | 2020 |
BST Invest ApS | Company | 50.0% | 50.0% | 2018 |
Administrationsselskabet af 18 marts 2021 ApS | Company | 66.7% | 66.7% | 2021 |
NimCo ApS | Company | 25.0% | 15.0% | 2018 |
Olesen Invest Holding ApS | Company | 10.0% | 10.0% | 2018 |
Hven Holding ApS | Company | 5.0% | 5.0% | 2018 |
Eriksen og Co ApS | Company | 66.7% | 66.7% | 2021 |
FRANDSEN & AAGAARD ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Sean Tange | Management | 0 companies |
| Nina Dencker Nielsen | Management | 0 companies |
| Benjamin Falkenberg Wonsbeck Markussen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Martin Brændgaard Riis | Board of Directors | 0 companies |
| Lisbeth Knudsen | Board of Directors | 0 companies |
| Allan Jannik Tange | Board of Directors | 0 companies |
| Anna Marie Thygesen | Board of Directors | 0 companies |
| Helle Høyen Andersen | Chairman | 0 companies |
| Jørgen Lindegaard | Board of Directors | 0 companies |
| Michael Dines Schlünssen | Board of Directors | 0 companies |