| Revenue | DKK 1M | +113% |
| EBITDA | DKK 407K | +174% |
| Net profit | DKK 20K | +103% |
| Total assets | DKK 12,7M | -12% |
| Equity | DKK -913K | +2% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 595 | 1.897 | 572 | 489 | 1.041 |
| Staff expenses | -843 | -995 | -1.201 | -1.040 | -634 |
| EBITDA | -248 | 902 | -629 | -551 | 407 |
| Depreciation & amort. | -70 | -130 | -165 | -239 | -257 |
| EBIT | -318 | 773 | -794 | -790 | 150 |
| Net financials | -1 | -2 | -114 | -292 | -250 |
| Profit before tax | -319 | 771 | -908 | -936 | 26 |
| Tax | -70 | 170 | -198 | -206 | 5 |
| Net profit | -249 | 601 | -710 | -730 | 20 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.494 | 7.682 | 11.061 | 14.372 | 12.681 |
| Equity | -96 | 506 | -204 | -934 | -913 |
| Long-term debt | 9.410 | 6.945 | 11.105 | 15.105 | 13.333 |
| Short-term debt | 179 | 231 | 160 | 201 | 179 |
| Total debt | 9.589 | 7.176 | 11.265 | 15.306 | 13.512 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KC Management | Management | 2020 |
SG Management | Management | 2020 |
| Former (1) | ||
PA Management | Management | 2020 – 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Castenlund | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Susie Gudmand Castenlund | Management | 0 companies |