| Revenue | DKK 5,1M | -348% |
| EBITDA | DKK 5,1M | +225% |
| Net profit | DKK -76K | +99% |
| Total assets | DKK 87M | -13% |
| Equity | DKK -14M | +0% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 602 | 995 | 2.449 | 10.340 | 12.595 | -2.038 | 5.060 |
| Staff expenses | -0 | -299 | -896 | -1.638 | -3.214 | -1.999 | -0 |
| EBITDA | 602 | 696 | 1.553 | 8.702 | 9.381 | -4.037 | 5.060 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 602 | 696 | 1.553 | 8.702 | 9.381 | -4.037 | 5.060 |
| Net financials | -56 | -125 | -357 | -1.764 | -4.830 | -3.910 | -5.135 |
| Profit before tax | 547 | 571 | 1.197 | 6.938 | 4.551 | -7.947 | -76 |
| Tax | 137 | 145 | 307 | 1.593 | 1.009 | -477 | -0 |
| Net profit | 410 | 426 | 889 | 5.345 | 3.542 | -7.471 | -76 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.084 | 9.869 | 23.018 | 55.518 | 90.879 | 100.316 | 86.976 |
| Equity | 460 | 1.230 | 2.132 | 7.294 | 10.846 | -14.095 | -14.030 |
| Long-term debt | 0 | 0 | 0 | 3.708 | 3.288 | 2.482 | 0 |
| Short-term debt | 4.624 | 8.639 | 20.886 | 44.516 | 76.745 | 111.929 | 101.005 |
| Total debt | 4.624 | 8.639 | 20.886 | 48.224 | 80.033 | 114.411 | 101.005 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2023 | — | — |
LO Management | Management | 2023 | — | — |
BS Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordthy A/S | Company | 100.0% | 100.0% | 2023 |
OMEGA 88 HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
B. Skov Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Wittrup Lukassen | Management | 0 companies |
| Lars Oddershede Lukassen | Management | 0 companies |
| Bjarke Skov | Founder | 0 companies |
| Janni Bach | Board of Directors | 0 companies |
| Morten Klæstrup | Board of Directors | 0 companies |
| Kasper Østergaard | Board of Directors | 0 companies |
| Lars Johan Berg Nielsen | Chairman | 0 companies |
| Kenneth Skov | Deputy Chairman | 0 companies |