| Revenue | DKK 4,2M | -5% |
| EBITDA | DKK 269K | +109% |
| Net profit | DKK -2,2M | +54% |
| Total assets | DKK 115,2M | -3% |
| Equity | DKK 28,2M | -7% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -57 | -215 | -770 | 3.172 | 4.194 | 4.335 | 4.354 | 4.151 |
| Staff expenses | -0 | -0 | -0 | -136 | -139 | -139 | -139 | -139 |
| EBITDA | 328 | -215 | 38.311 | 9.448 | 4.055 | 3.608 | -2.884 | 269 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 328 | -215 | 38.311 | 9.448 | 4.055 | 3.608 | -2.884 | 269 |
| Net financials | -147 | -285 | -1.144 | -706 | -522 | -1.104 | -3.349 | -3.121 |
| Profit before tax | 182 | -500 | 37.167 | 8.743 | 3.532 | 2.504 | -6.233 | -2.852 |
| Tax | 40 | -110 | 8.179 | 1.923 | 777 | 558 | -1.358 | -628 |
| Net profit | 142 | -390 | 28.989 | 6.820 | 2.755 | 1.946 | -4.875 | -2.224 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.003 | 35.430 | 130.307 | 127.139 | 127.222 | 125.679 | 118.628 | 115.222 |
| Equity | 192 | -198 | 28.790 | 35.610 | 33.365 | 35.312 | 30.436 | 28.212 |
| Long-term debt | 0 | 24.457 | 0 | 78.018 | 77.291 | 76.561 | 77.917 | 75.045 |
| Short-term debt | 4.772 | 11.172 | 91.916 | 3.479 | 6.472 | 3.842 | 1.872 | 4.386 |
| Total debt | 4.772 | 35.629 | 91.916 | 81.498 | 83.763 | 80.403 | 79.789 | 79.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2018 | — | — |
TO Management | Management | 2018 | — | — |
NL Management | Management | 2019 | — | — |
JB Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bøgeskovinvest II ApS | Company | 50.0% | 50.0% | 2019 |
L&B Capital A/S | Company | 50.0% | 50.0% | 2019 |
HOOPA ApS | Company | 10.0% | 10.0% | 2018 |
PYTHOR ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Georg Grønbæk | Management | 0 companies |
| Thomas Oliver Qvist Krüger | Management | 0 companies |
| Niels Lorentz Nielsen | Management | 0 companies |
| John Bødker | Management | 0 companies |