| Revenue | DKK 708K | -5% |
| EBITDA | DKK 10K | -82% |
| Net profit | DKK -116K | +47% |
| Total assets | DKK 836K | -3% |
| Equity | DKK -633K | -22% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 772 | 910 | 766 | 747 | 708 |
| Staff expenses | -601 | -700 | -660 | -689 | -697 |
| EBITDA | 171 | 210 | 106 | 58 | 10 |
| Depreciation & amort. | -309 | -327 | -327 | -277 | -96 |
| EBIT | -138 | -117 | -221 | -219 | -86 |
| Net financials | -18 | -17 | -11 | -59 | -63 |
| Profit before tax | -157 | -134 | -231 | -277 | -149 |
| Tax | -38 | -30 | -51 | -60 | -33 |
| Net profit | -118 | -104 | -180 | -218 | -116 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.727 | 1.428 | 1.054 | 866 | 836 |
| Equity | -15 | -119 | -299 | -517 | -633 |
| Long-term debt | 1.536 | 1.350 | 1.162 | 1.222 | 1.286 |
| Short-term debt | 206 | 197 | 191 | 161 | 184 |
| Total debt | 1.742 | 1.547 | 1.353 | 1.383 | 1.469 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AB Management | Management | 2019 |
MV Management | Management | 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Alvin Bisgaard | Management | 0 companies |
| Morten Valentin Lundsbak | Management | 0 companies |