| Revenue | DKK 19,9M | -6% |
| EBITDA | DKK 19,9M | -6% |
| Net profit | DKK 6,7M | -24% |
| Total assets | DKK 178,5M | -2% |
| Equity | DKK 135,7M | -2% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 35.231 | 25.132 | 20.737 | 17.913 | 17.601 | 21.134 | 19.923 |
| Staff expenses | -3.220 | -2.889 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 32.019 | 32.952 | 20.736 | 17.913 | 17.601 | 21.134 | 19.923 |
| Depreciation & amort. | -21.206 | -7.570 | -9.925 | -9.985 | -9.867 | -10.056 | -11.023 |
| EBIT | 10.813 | 25.382 | 10.811 | 7.928 | 7.734 | 11.078 | 8.900 |
| Net financials | -96 | -443 | -387 | -436 | -399 | 207 | -442 |
| Profit before tax | 10.717 | 24.939 | 10.424 | 7.492 | 7.335 | 11.285 | 8.458 |
| Tax | 4.552 | 9.730 | -1.311 | 1.621 | 1.942 | 2.474 | 1.793 |
| Net profit | 6.165 | 15.209 | 11.735 | 5.871 | 5.393 | 8.811 | 6.665 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 146.657 | 182.682 | 187.606 | 194.048 | 181.640 | 182.609 | 178.493 |
| Equity | 119.530 | 134.739 | 146.474 | 152.346 | 137.738 | 139.049 | 135.714 |
| Long-term debt | 0 | 18.630 | 17.857 | 16.739 | 16.077 | 15.553 | 15.082 |
| Short-term debt | 24.997 | 17.800 | 5.406 | 7.209 | 9.767 | 8.378 | 8.565 |
| Total debt | 24.997 | 36.430 | 23.263 | 23.948 | 25.844 | 23.931 | 23.647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2019 | — | — |
MW Management | Management | 2021 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TK Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Adam Christian Ellneby | Management | 0 companies |
| Mathilde Westerholt | Management | 0 companies |
| Jo Solberg | Chief Executive Officer | 0 companies |
| Trine Kristoffersen | Management | 0 companies |