| Revenue | DKK 6,7M | +4% |
| EBITDA | DKK 6,7M | +4% |
| Net profit | DKK 4M | +8% |
| Total assets | DKK 17,6M | -7% |
| Equity | DKK 5,4M | -27% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -1.141 | 3.281 | 4.875 | 5.881 | 6.418 | 6.662 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.141 | 3.281 | 4.875 | 5.881 | 6.418 | 6.662 |
| Depreciation & amort. | -0 | -667 | -925 | -1.592 | -1.592 | -1.592 |
| EBIT | -1.141 | 2.614 | 3.951 | 4.290 | 4.826 | 5.070 |
| Net financials | -49 | -279 | -483 | -373 | -87 | 32 |
| Profit before tax | -1.190 | 2.335 | 3.467 | 3.916 | 4.741 | 5.102 |
| Tax | -262 | 514 | 762 | 862 | 1.043 | 1.122 |
| Net profit | -928 | 1.821 | 2.706 | 3.055 | 3.698 | 3.979 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 931 | 18.504 | 18.069 | 16.652 | 18.835 | 17.571 |
| Equity | -888 | 933 | 3.639 | 5.693 | 7.392 | 5.371 |
| Long-term debt | 0 | 0 | 8.072 | 1.212 | 1.393 | 1.473 |
| Short-term debt | 1.819 | 17.319 | 5.722 | 9.461 | 10.050 | 10.728 |
| Total debt | 1.819 | 17.319 | 13.794 | 10.673 | 11.443 | 12.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2019 | — | — |
MD Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPH Modules ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Noltenius Busck | Management | 0 companies |
| Michael Deichmann Plesner | Management | 0 companies |