| Revenue | DKK 2,8M | +4% |
| EBITDA | DKK 4,5M | +1499% |
| Net profit | DKK 1,6M | +179% |
| Total assets | DKK 45,2M | +5% |
| Equity | DKK 7,1M | +30% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 97 | 2.426 | 2.500 | 2.569 | 2.622 | 2.681 | 2.791 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 97 | 2.426 | 5.000 | 2.569 | 4.022 | -319 | 4.470 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 97 | 2.426 | 5.000 | 2.569 | 4.022 | -319 | 4.470 |
| Net financials | -496 | -1.185 | -1.142 | -1.193 | -627 | -2.791 | -2.364 |
| Profit before tax | -399 | 1.241 | 3.859 | 1.376 | 3.473 | -2.670 | 2.106 |
| Tax | -88 | 273 | 849 | 303 | 764 | -582 | 463 |
| Net profit | -312 | 968 | 3.009 | 1.073 | 2.709 | -2.088 | 1.643 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 44.064 | 44.502 | 49.190 | 51.238 | 46.754 | 42.869 | 45.203 |
| Equity | -262 | 706 | 3.716 | 4.789 | 7.498 | 5.410 | 7.052 |
| Long-term debt | 22.812 | 21.060 | 19.383 | 17.706 | 34.880 | 8.405 | 33.711 |
| Short-term debt | 21.513 | 22.288 | 24.561 | 26.853 | 1.764 | 26.975 | 1.718 |
| Total debt | 44.325 | 43.347 | 43.944 | 44.558 | 36.643 | 35.381 | 35.429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 2024 | — | — |
CL Management | Management | 2024 | — | — |
GS Management | Management | 2018 | — | — |
CJ Management | Management | 2024 | — | — |
HM Management | Management | 2022 | — | — |
JB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Prisma Market II ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Olof Fredrik Mässing | Management | 0 companies |
| Carsten Lykke Krebs | Management | 0 companies |
| Gunnar Straalberg Landgraff | Management | 0 companies |
| Carl Johan Nielsen | Management | 0 companies |
| Hüseyin Meric | Management | 0 companies |
| Jacob Bertil Annehed | Management | 0 companies |
| Erik Wilson Landgraff | Board of Directors | 0 companies |
| Hege Elisabeth Wilson Landgraff | Board of Directors | 0 companies |