| Revenue | DKK 5,3M | -1% |
| EBITDA | DKK 5,3M | -1% |
| Net profit | DKK 812K | +3% |
| Total assets | DKK 66,5M | -16% |
| Equity | DKK 2,8M | +42% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | — | 3.126 | 4.702 | 4.992 | 5.341 | 5.264 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 3.126 | 4.702 | 4.992 | 5.341 | 5.264 |
| Depreciation & amort. | -0 | -856 | -1.284 | -1.284 | -1.284 | -1.284 |
| EBIT | 0 | 2.270 | 3.418 | 3.708 | 4.057 | 3.980 |
| Net financials | -38 | -2.162 | -3.083 | -3.064 | -3.045 | -2.939 |
| Profit before tax | -38 | 108 | 335 | 644 | 1.012 | 1.041 |
| Tax | -8 | 212 | -0 | 82 | 223 | 229 |
| Net profit | -30 | -104 | 335 | 563 | 788 | 812 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 62.195 | 72.227 | 72.245 | 75.566 | 79.592 | 66.536 |
| Equity | 370 | 266 | 601 | 1.164 | 1.952 | 2.764 |
| Long-term debt | 0 | 70.628 | 70.853 | 73.895 | 76.936 | 0 |
| Short-term debt | 61.825 | 1.333 | 791 | 480 | 453 | 63.292 |
| Total debt | 61.825 | 71.960 | 71.644 | 74.375 | 77.389 | 63.292 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2020 | — | — |
CS Management | Management | 2021 | — | — |
MA Management | Management | 2025 | — | — |
CS Management | Management | 2022 | — | — |
HN Management | Management | 2018 | — | — |
BW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MJ | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Charlotte Sydow Bech Jensen | Management | 0 companies |
| Marcus Antonius Joseph Pessel | Management | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Henrik Nielsen | Management | 0 companies |
| Brian Winther Almind | Chief Executive Officer | 0 companies |
| Mathias Johannes Hölmich Rasmussen Eckéll | Management | 0 companies |
| Jens Bjørn Andersen | Chairman | 0 companies |
| Jens Hesselberg Lund | Deputy Chairman | 0 companies |