| Revenue | DKK 1,1M | +45% |
| EBITDA | DKK 790K | +66% |
| Net profit | DKK -517K | +38% |
| Total assets | DKK 28,5M | -1% |
| Equity | DKK 1,4M | -27% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 333 | 535 | 609 | 782 | 1.133 |
| Staff expenses | -0 | -402 | -485 | -307 | -343 |
| EBITDA | 333 | 133 | 123 | 475 | 790 |
| Depreciation & amort. | -238 | -355 | -355 | -524 | -602 |
| EBIT | 95 | -221 | -232 | -50 | 188 |
| Net financials | -124 | -555 | -617 | -932 | -842 |
| Profit before tax | -29 | -777 | -848 | -982 | -654 |
| Tax | 152 | -139 | -0 | -148 | -137 |
| Net profit | -181 | -638 | -848 | -834 | -517 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.173 | 22.577 | 27.728 | 28.727 | 28.544 |
| Equity | 4.264 | 3.626 | 2.778 | 1.944 | 1.427 |
| Long-term debt | 12.912 | 12.368 | 14.975 | 26.577 | 26.825 |
| Short-term debt | 5.858 | 6.583 | 9.975 | 207 | 279 |
| Total debt | 18.770 | 18.951 | 24.950 | 26.784 | 27.104 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
RM Chief Executive Officer | Chief Executive Officer | 2018 |
SE Management | Management | 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ronnie Marsengo | Chief Executive Officer | 0 companies |
| Sarah Elisabeth Marsengo | Management | 0 companies |