| Revenue | DKK 1,5M | +50% |
| EBITDA | DKK 633K | +70% |
| Net profit | DKK -251K | -247% |
| Total assets | DKK 12M | -4% |
| Equity | DKK -2,7M | -10% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 2 | 87 | -685 | -330 | 1.000 | 1.496 |
| Staff expenses | -0 | -528 | -960 | -830 | -627 | -863 |
| EBITDA | 2 | -441 | -1.645 | -1.160 | 373 | 633 |
| Depreciation & amort. | -0 | -17 | -77 | -651 | -651 | -651 |
| EBIT | 2 | -458 | -1.722 | -1.811 | -277 | -18 |
| Net financials | -0 | -41 | -167 | -120 | -309 | -304 |
| Profit before tax | 2 | -499 | -1.889 | -1.931 | -586 | -322 |
| Tax | 0 | -167 | -402 | -244 | -514 | -71 |
| Net profit | 2 | -332 | -1.487 | -1.687 | -72 | -251 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 138 | 14.942 | 13.742 | 12.065 | 12.470 | 11.973 |
| Equity | 42 | 759 | -728 | -2.416 | -2.488 | -2.739 |
| Long-term debt | 97 | 14.040 | 14.181 | 14.296 | 14.538 | 14.469 |
| Short-term debt | 0 | 113 | 289 | 185 | 420 | 243 |
| Total debt | 97 | 14.154 | 14.470 | 14.481 | 14.958 | 14.712 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2020 | — | — |
FR Management | Management | 2019 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CE Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Business Toke ApS | Company | 20.0% | 20.0% | 2019 |
ChristianJohansen ApS | Company | 20.0% | 20.0% | 2019 |
StanleyProjects ApS | Company | 15.0% | 15.0% | 2020 |
Frederik Riddersholm Petersen Holding ApS | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Stanislav Ondrus | Management | 0 companies |
| Frederik Riddersholm Petersen | Management | 0 companies |
| Toke Faurby | Chief Executive Officer | 0 companies |
| Christian Emil Ege-Johansen | Management | 0 companies |
| Henning Ellesgaard | Board of Directors | 0 companies |
| Henning Ralf Stennicke | Board of Directors | 0 companies |
| Steen Kristensen | Board of Directors | 0 companies |
| Henning Lysdal | Chairman | 0 companies |
| Tue Rasmussen | Board of Directors | 0 companies |