| Revenue | DKK 1,5M | +3% |
| EBITDA | DKK 1,5M | -24% |
| Net profit | DKK 671K | -43% |
| Total assets | DKK 26,2M | +0% |
| Equity | DKK 9M | +8% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 982 | 1.252 | 1.585 | 1.440 | 1.478 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.847 | 2.427 | 2.215 | 1.940 | 1.478 |
| Depreciation & amort. | -100 | -100 | -100 | -100 | -88 |
| EBIT | 1.747 | 2.327 | 2.115 | 1.840 | 1.390 |
| Net financials | -346 | -319 | -297 | -323 | -529 |
| Profit before tax | 1.401 | 2.008 | 1.818 | 1.516 | 861 |
| Tax | 310 | 442 | 400 | 334 | 190 |
| Net profit | 1.091 | 1.567 | 1.417 | 1.183 | 671 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 24.282 | 25.550 | 25.815 | 26.264 | 26.232 |
| Equity | 4.176 | 5.743 | 7.160 | 8.343 | 9.013 |
| Long-term debt | 12.408 | 17.078 | 16.449 | 15.194 | 14.530 |
| Short-term debt | 6.531 | 1.302 | 607 | 1.032 | 1.006 |
| Total debt | 18.939 | 18.380 | 17.057 | 16.226 | 15.536 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
AF Management | Management | 2019 |
MR Management | Management | 2019 |
KF Management | Management | 2019 |
| Former (1) | ||
PA Management | Management | 2019 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Faarup Krume | Management | 0 companies |
| Michael Rospilloso Christensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Kira Faarup Teichert | Management | 0 companies |
| Carsten Bo Christensen | Board of Directors | 0 companies |
| Christian Lundgren Søvsø | Chairman | 0 companies |