| Revenue | DKK 187K | +13% |
| EBITDA | DKK 187K | +13% |
| Net profit | DKK 51K | +97% |
| Total assets | DKK 2,9M | +1% |
| Equity | DKK 146K | +53% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 151 | 88 | 93 | 68 | 73 | 166 | 187 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 151 | 88 | 93 | 68 | 73 | 166 | 187 |
| Depreciation & amort. | -10 | -21 | -21 | -21 | -21 | -21 | -21 | -21 |
| EBIT | 21 | 130 | 67 | 72 | 47 | 52 | 144 | 166 |
| Net financials | -28 | -84 | -49 | -53 | -58 | -85 | -111 | -101 |
| Profit before tax | -7 | 46 | 18 | 19 | -11 | -34 | 33 | 65 |
| Tax | 6 | 7 | 4 | 4 | -2 | -7 | 7 | 14 |
| Net profit | -13 | 39 | 14 | 15 | -8 | -26 | 26 | 51 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.963 | 2.875 | 2.964 | 2.974 | 2.951 | 2.907 | 2.880 | 2.921 |
| Equity | 37 | 75 | 89 | 104 | 96 | 70 | 95 | 146 |
| Long-term debt | 2.766 | 2.643 | 2.694 | 1.305 | 1.617 | 1.568 | 1.513 | 1.436 |
| Short-term debt | 137 | 118 | 124 | 1.490 | 1.140 | 1.155 | 1.140 | 1.189 |
| Total debt | 2.903 | 2.761 | 2.818 | 2.795 | 2.757 | 2.723 | 2.653 | 2.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NY Management | Management | 2021 | — | — |
JB Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sten Jensen Gruppen A/S | Company | 66.7% | 66.7% | 2018 |
KRAGE HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Nick Ylsø Aagren Larsen | Management | 0 companies |
| Jakob Boie Engelund Pedersen | Management | 0 companies |