| Revenue | DKK 2,4M | +32% |
| EBITDA | DKK 88K | +16% |
| Net profit | DKK 224K | +357% |
| Total assets | DKK 1,4M | +49% |
| Equity | DKK 435K | +106% |
| Employees | 8 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -173 | -142 | 716 | 620 | 1.436 | 1.791 | 2.368 |
| Staff expenses | -0 | -0 | -257 | -1.154 | -1.341 | -1.715 | -2.280 |
| EBITDA | -173 | -142 | 459 | -534 | 95 | 76 | 88 |
| Depreciation & amort. | -23 | -303 | -749 | -0 | -0 | -0 | -0 |
| EBIT | -196 | -444 | -290 | -534 | 95 | 76 | 88 |
| Net financials | -9 | -149 | -244 | -28 | -27 | -27 | -30 |
| Profit before tax | -205 | -594 | -533 | -562 | 68 | 49 | 58 |
| Tax | -23 | -0 | -0 | -166 | -0 | -0 | -166 |
| Net profit | -182 | -594 | -533 | -397 | 68 | 49 | 224 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 838 | 3.313 | 4.237 | 3.937 | 837 | 920 | 1.371 |
| Equity | -82 | 24 | 491 | 94 | 162 | 211 | 435 |
| Long-term debt | 0 | 2.000 | 336 | 255 | 150 | 44 | 0 |
| Short-term debt | 920 | 1.288 | 3.411 | 3.587 | 526 | 665 | 937 |
| Total debt | 920 | 3.288 | 3.746 | 3.843 | 675 | 709 | 937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2019 | — | — |
RS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BREDAHL 3 ApS | Company | 33.3% | 33.3% | 2019 |
RasmusK ApS | Company | 33.3% | 33.3% | 2019 |
WaldSee Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Bredahl | Management | 0 companies |
| Rasmus Søren Korsgaard | Management | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |