| Revenue | DKK 16,4M | +1% |
| EBITDA | DKK 1,6M | -49% |
| Net profit | DKK 1,1M | -51% |
| Total assets | DKK 9,5M | -13% |
| Equity | DKK 4,5M | -14% |
| Employees | 19 | — |
| Item | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.995 | 1.684 | 8.960 | 13.238 | 13.141 | 16.320 | 16.426 |
| Staff expenses | -3.955 | -1.225 | -6.837 | -9.143 | -11.201 | -13.285 | -14.865 |
| EBITDA | 40 | 459 | 2.122 | 4.095 | 1.941 | 3.035 | 1.561 |
| Depreciation & amort. | -23 | -6 | -43 | -76 | -128 | -151 | -137 |
| EBIT | 17 | 453 | 2.080 | 4.019 | 1.813 | 2.884 | 1.423 |
| Net financials | -5 | -10 | -19 | -44 | -82 | -79 | -32 |
| Profit before tax | 12 | 443 | 2.061 | 3.975 | 1.731 | 2.805 | 1.391 |
| Tax | 3 | 101 | 460 | 879 | 378 | 623 | 313 |
| Net profit | 9 | 342 | 1.601 | 3.096 | 1.353 | 2.182 | 1.077 |
| Item | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.716 | 4.349 | 8.697 | 11.422 | 9.422 | 10.958 | 9.500 |
| Equity | 59 | 401 | 1.277 | 4.373 | 3.727 | 5.208 | 4.486 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.657 | 3.948 | 7.416 | 7.016 | 5.659 | 5.726 | 5.004 |
| Total debt | 1.657 | 3.948 | 7.416 | 7.016 | 5.659 | 5.726 | 5.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UZ Management | Management | 2019 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A. Emmins Holding ApS | Company | 33.3% | 33.3% | 2020 |
U. Z. Horten Holding ApS | Company | 33.3% | 33.3% | 2020 |
K. L. Kyst Holding ApS | Company | 10.0% | 10.0% | 2020 |
M. R. Wheeler Holding ApS | Company | 10.0% | 10.0% | 2023 |
K. E. Holden Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Zierau Horten | Management | 0 companies |
| Alan Michael Kevin Emmins | Chief Executive Officer | 0 companies |