| Revenue | DKK 3,9M | +11% |
| EBITDA | DKK 12,3M | +442% |
| Net profit | DKK 8,6M | +324% |
| Total assets | DKK 59,5M | +16% |
| Equity | DKK 15,1M | +78% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -20 | 2.635 | 3.464 | 3.464 | 3.464 | 3.464 | 3.852 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | 10.083 | 4.968 | 9.826 | -2.319 | -3.583 | 12.266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | 10.083 | 4.968 | 9.826 | -2.319 | -3.583 | 12.266 |
| Net financials | -0 | -2.168 | -1.392 | -1.339 | -1.307 | -1.283 | -1.230 |
| Profit before tax | -20 | 7.915 | 3.576 | 8.487 | -3.626 | -4.866 | 11.036 |
| Tax | -5 | 1.742 | 789 | 1.921 | -738 | -1.016 | 2.428 |
| Net profit | -16 | 6.174 | 2.786 | 6.566 | -2.888 | -3.851 | 8.608 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 55 | 53.946 | 56.716 | 63.148 | 57.255 | 51.377 | 59.461 |
| Equity | 34 | 6.208 | 8.994 | 15.511 | 12.622 | 8.472 | 15.080 |
| Long-term debt | 2 | 44.778 | 43.282 | 41.822 | 40.119 | 39.333 | 38.365 |
| Short-term debt | 19 | 1.223 | 1.914 | 1.319 | 755 | 829 | 962 |
| Total debt | 20 | 46.001 | 45.195 | 43.140 | 40.874 | 40.162 | 39.327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2020 | — | — |
GM Management | Management | 2019 | — | — |
TB Founder | Founder | 2018 | — | — |
MV Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Gregory Mark Butchart | Management | 0 companies |
| Thorsten Brüdigam | Founder | 0 companies |
| Martin Vestergaard | Management | 0 companies |