| Revenue | DKK 18,5M | +30% |
| EBITDA | DKK 14,4M | -81% |
| Net profit | DKK 834K | -98% |
| Total assets | DKK 435,7M | +2% |
| Equity | DKK 93,7M | +0% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -1.112 | -242 | -839 | 9.035 | 14.299 | 18.520 |
| Staff expenses | -0 | -0 | -28 | -795 | -1.345 | -1.702 |
| EBITDA | -1.112 | -242 | 29.417 | 36.405 | 76.024 | 14.422 |
| Depreciation & amort. | -0 | -0 | -0 | -772 | -806 | -806 |
| EBIT | -1.112 | -242 | 29.417 | 35.633 | 75.218 | 13.616 |
| Net financials | -203 | -587 | -2.784 | -8.001 | -12.525 | -17.316 |
| Profit before tax | -1.315 | -829 | 26.633 | 27.631 | 62.693 | 1.069 |
| Tax | -0 | -485 | 5.877 | 6.529 | 13.548 | 236 |
| Net profit | -1.315 | -344 | 20.757 | 21.103 | 49.145 | 834 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 37.893 | 40.953 | 187.481 | 394.427 | 426.071 | 435.656 |
| Equity | 2.685 | 2.341 | 23.097 | 44.200 | 93.345 | 93.679 |
| Long-term debt | 0 | 0 | 55.913 | 161.705 | 160.740 | 222.103 |
| Short-term debt | 35.208 | 38.612 | 94.220 | 176.347 | 145.583 | 91.952 |
| Total debt | 35.208 | 38.612 | 150.133 | 338.051 | 306.323 | 314.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2019 | — | — |
HN Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Newfarm Invest ApS | Company | 66.7% | 66.7% | 2020 |
JESPER NYGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nygaard | Management | 0 companies |
| Henrik Nygaard | Management | 0 companies |