| Revenue | DKK -446K | -55% |
| EBITDA | DKK -446K | +55% |
| Net profit | DKK 6,2M | +779% |
| Total assets | DKK 63,5M | +27% |
| Equity | DKK 49,5M | +14% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | -270 | -288 | -232 | -1.170 | -1.014 | -1.002 | -446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | -270 | -288 | -232 | -1.170 | -1.014 | -1.002 | -446 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | -270 | -288 | -232 | -1.170 | -1.014 | -1.002 | -446 |
| Net financials | 589 | 13.341 | 3.109 | -2.484 | -6.280 | -2.671 | 2.017 | 6.620 |
| Profit before tax | 551 | 13.071 | 2.821 | -2.715 | -7.450 | -3.685 | 1.015 | 6.174 |
| Tax | -10 | -43 | -20 | -7 | -259 | 5 | 312 | -0 |
| Net profit | 562 | 13.114 | 2.841 | -2.709 | -7.191 | -3.690 | 702 | 6.174 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 51.089 | 64.669 | 73.362 | 68.747 | 48.180 | 45.973 | 49.942 | 63.494 |
| Equity | 50.965 | 64.469 | 72.058 | 68.138 | 46.310 | 42.620 | 43.322 | 49.496 |
| Long-term debt | 0 | 0 | 0 | 0 | 146 | 3.120 | 0 | 13.373 |
| Short-term debt | 123 | 200 | 1.304 | 609 | 1.724 | 233 | 6.619 | 625 |
| Total debt | 123 | 200 | 1.304 | 609 | 1.870 | 3.353 | 6.619 | 13.998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2018 | — | — |
HW Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPM Holding VS 391 ApS | Company | 33.3% | 33.3% | 2020 |
VS 391 Holding ApS | Company | 25.0% | 25.0% | 2022 |
WAVER PROPERTIES ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 10.0% | 10.0% | 2020 | |
CRL10 Holding ApS | Company | 5.0% | 5.0% | 2022 |
Nordstern Ejendomsudvikling ApS | Company | 10.0% | 10.0% | 2018 |
JJP ApS | Company | 10.0% | 10.0% | 2020 |
KP Invest FINANS II A/S | Company | 10.0% | 10.0% | 2021 |
CPM INVEST A/S | Company | 5.0% | 5.0% | 2022 |
FREDERIK IPSEN HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Per Gransøe | Management | 0 companies |
| Henrik Westermann | Management | 0 companies |
| Jan Erik Andersen | Board of Directors | 0 companies |
| Jan Wraae Folting | Board of Directors | 0 companies |
| Jesper Jørgensen | Board of Directors | 0 companies |
| Preben Pihl Nygaard | Board of Directors | 0 companies |