| Revenue | DKK -2,2M | -216% |
| EBITDA | DKK 1,5M | -45% |
| Net profit | DKK 83K | -93% |
| Total assets | DKK 70,8M | +5% |
| Equity | DKK 27,3M | +0% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 665 | 2.715 | 2.108 | 2.906 | 2.487 | 1.898 | -2.211 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.305 | 2.735 | 2.308 | 5.906 | 2.487 | 2.698 | 1.489 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.305 | 2.735 | 2.308 | 5.906 | 2.487 | 2.698 | 1.489 |
| Net financials | -1.435 | -2.100 | -1.991 | -2.024 | 2.091 | -1.273 | -1.382 |
| Profit before tax | 870 | 635 | 316 | 3.882 | 4.578 | 1.425 | 106 |
| Tax | 192 | 140 | 70 | 854 | 1.007 | 314 | 23 |
| Net profit | 679 | 495 | 247 | 3.028 | 3.571 | 1.112 | 83 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 53.547 | 64.367 | 65.139 | 66.699 | 66.340 | 67.211 | 70.764 |
| Equity | 4.740 | 5.236 | 5.482 | 22.510 | 26.082 | 27.193 | 27.276 |
| Long-term debt | 37.049 | 36.356 | 35.388 | 34.412 | 28.555 | 27.353 | 26.115 |
| Short-term debt | 7.079 | 17.956 | 19.381 | 4.034 | 4.825 | 5.424 | 10.051 |
| Total debt | 44.128 | 54.313 | 54.769 | 38.446 | 33.380 | 32.778 | 36.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2018 | — | — |
TC Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cramer & Boll Invest Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Boll Johansen | Management | 0 companies |
| Thomas Cramer-Thygesen | Management | 0 companies |