| Revenue | DKK -267K | -51% |
| EBITDA | DKK -819K | +53% |
| Net profit | DKK -670K | +51% |
| Total assets | DKK 5,4M | +10% |
| Equity | DKK 4,6M | +1% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -510 | -494 | -355 | -583 | -548 | -267 |
| Staff expenses | -0 | -0 | -95 | -425 | -1.195 | -551 |
| EBITDA | -510 | -494 | -450 | -1.008 | -1.743 | -819 |
| Depreciation & amort. | -0 | -363 | -402 | -1.244 | -0 | -0 |
| EBIT | -510 | -858 | -852 | -2.252 | -1.743 | -819 |
| Net financials | -40 | -15 | -7 | -8 | -21 | -52 |
| Profit before tax | -550 | -872 | -859 | -2.260 | -1.764 | -871 |
| Tax | -124 | -220 | -220 | -660 | -404 | -201 |
| Net profit | -427 | -652 | -639 | -1.600 | -1.359 | -670 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 2.148 | 2.189 | 3.298 | 4.029 | 4.911 | 5.402 |
| Equity | -377 | 1.674 | 2.763 | 3.613 | 4.533 | 4.569 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.186 | 266 | 253 | 416 | 335 | 814 |
| Total debt | 2.186 | 266 | 253 | 416 | 335 | 814 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Edelau Invest ApS | Company | 100.0% | 100.0% | 2025 |
CLAUS TOPHOLT HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
KARSBEK HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
Humphrey Lau Holding ApS | Company | 5.0% | 5.0% | 2020 |
Karsbek & Son Invest ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tomas Wisti Raae | Chief Executive Officer | 0 companies |
| Mads Søholt Vraa | Chief Executive Officer | 0 companies |
| Mikael Teller Heé | Chief Executive Officer | 0 companies |
| Mette Ruiberriz | Chief Executive Officer | 0 companies |
| Søren Morbitzer Christoffersen | Board of Directors | 0 companies |
| Barbara Heé Schmidt | Board of Directors | 0 companies |
| Ann-Louise Teller Heé | Chairman | 0 companies |
| Jakob Thorkild Overgaard | Board of Directors | 0 companies |