| Revenue | DKK 2,4M | +138% |
| EBITDA | DKK 2,2M | +118% |
| Net profit | DKK -200K | -144% |
| Total assets | DKK 36,9M | -27% |
| Equity | DKK 12,9M | +826% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 166 | 799 | 444 | 1.170 | 1.025 | 2.443 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 166 | 799 | 444 | 1.170 | 1.025 | 2.232 |
| Depreciation & amort. | -85 | -277 | -309 | -267 | -309 | -755 |
| EBIT | 82 | 522 | 135 | 903 | 717 | 1.477 |
| Net financials | -191 | -387 | 1.209 | -506 | -822 | -1.371 |
| Profit before tax | -109 | 135 | 1.342 | 395 | -105 | 106 |
| Tax | -24 | 30 | 296 | 86 | -23 | 306 |
| Net profit | -86 | 105 | 1.046 | 308 | -82 | -200 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 17.810 | 18.167 | 18.915 | 16.015 | 50.198 | 36.880 |
| Equity | 14 | 120 | 1.166 | 1.474 | 1.392 | 12.892 |
| Long-term debt | 9.361 | 8.903 | 8.229 | 6.853 | 40.876 | 22.195 |
| Short-term debt | 8.435 | 9.144 | 9.519 | 7.687 | 7.930 | 1.793 |
| Total debt | 17.796 | 18.047 | 17.749 | 14.541 | 48.806 | 23.988 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2019 | — | — |
RB Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRIAN KASTBERG HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
Rasmus Boiden Madsen Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Kastberg Grün | Management | 0 companies |
| Rasmus Boiden Madsen | Management | 0 companies |