| Revenue | DKK 1,2M | +77% |
| EBITDA | DKK 389K | -42% |
| Net profit | DKK -661K | +96% |
| Total assets | DKK 32,8M | +0% |
| Equity | DKK 3,3M | -17% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 192 | 993 | 1.218 | 746 | 668 | 1.180 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 792 | 1.293 | 17.882 | 835 | 668 | 389 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 792 | 1.293 | 17.882 | 835 | 668 | 389 |
| Net financials | -366 | -431 | 753 | -664 | -894 | -1.050 |
| Profit before tax | 426 | 862 | 18.635 | 171 | -20.442 | -661 |
| Tax | 94 | 208 | 4.100 | 39 | -4.214 | -0 |
| Net profit | 332 | 654 | 14.535 | 132 | -16.228 | -661 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 19.148 | 19.598 | 44.554 | 50.299 | 32.715 | 32.814 |
| Equity | 4.835 | 5.489 | 20.024 | 20.157 | 3.928 | 3.267 |
| Long-term debt | 12.934 | 12.470 | 13.272 | 14.136 | 26.760 | 26.307 |
| Short-term debt | 1.183 | 1.277 | 7.082 | 11.793 | 2.026 | 3.239 |
| Total debt | 14.117 | 13.747 | 20.354 | 25.929 | 28.786 | 29.546 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2020 | — | — |
IW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TC Management | Management | 2020 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AM Invest DK ApS | Company | 100.0% | 100.0% | 2022 |
FRIHEDEN GRUPPEN A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Boll Johansen | Management | 0 companies |
| Ian Winther-Høiland | Chief Executive Officer | 0 companies |
| Thomas Cramer-Thygesen | Management | 0 companies |
| Mathias Janholt Larsson | Chief Executive Officer | 0 companies |