| Revenue | DKK 712K | +28% |
| EBITDA | DKK 313K | -11% |
| Net profit | DKK 68K | -45% |
| Total assets | DKK 2,2M | +6% |
| Equity | DKK 1,6M | +5% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 38 | 585 | 338 | 558 | 712 |
| Staff expenses | -177 | -118 | -144 | -207 | -399 |
| EBITDA | -139 | 467 | 194 | 351 | 313 |
| Depreciation & amort. | -50 | -158 | -168 | -174 | -212 |
| EBIT | -189 | 309 | 26 | 177 | 101 |
| Net financials | -16 | -21 | -16 | -17 | -14 |
| Profit before tax | -205 | 288 | 10 | 159 | 87 |
| Tax | -42 | 64 | 5 | 36 | 19 |
| Net profit | -163 | 224 | 5 | 124 | 68 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.471 | 2.338 | 2.124 | 2.059 | 2.173 |
| Equity | 1.137 | 1.361 | 1.366 | 1.490 | 1.557 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.334 | 969 | 758 | 569 | 615 |
| Total debt | 1.334 | 969 | 758 | 569 | 615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2021 | — | — |
HD Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEES HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
HENRIK MARKER HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
RHIGER HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Brandt | Management | 0 companies |
| Henrik Deluga Marker | Management | 0 companies |
| Jimmy Rhiger Jensen | Board of Directors | 0 companies |
| Anders Nordemann Nees | Chairman | 0 companies |