| Revenue | DKK 248K | -701% |
| EBITDA | DKK -315K | -664% |
| Net profit | DKK -584K | -422% |
| Total assets | DKK 4,1M | +5% |
| Equity | DKK 295K | -31% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3 | 61 | -45 | -41 | 248 |
| Staff expenses | -0 | -0 | -0 | -0 | -563 |
| EBITDA | 3 | 61 | -45 | -41 | -315 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -78 |
| EBIT | 3 | 61 | -45 | -41 | -392 |
| Net financials | -27 | -41 | -47 | -102 | -134 |
| Profit before tax | -24 | 20 | -92 | -144 | -527 |
| Tax | -5 | 4 | -25 | -32 | 58 |
| Net profit | -19 | 15 | -67 | -112 | -584 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.809 | 1.859 | 2.683 | 3.851 | 4.056 |
| Equity | 593 | 609 | 541 | 429 | 295 |
| Long-term debt | 47 | 47 | 0 | 0 | 1.857 |
| Short-term debt | 1.168 | 1.203 | 2.142 | 3.422 | 1.905 |
| Total debt | 1.216 | 1.251 | 2.142 | 3.422 | 3.761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2021 | — | — |
SB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bøk ApS | Company | 33.3% | 33.3% | 2021 |
3T Helsingør ApS | Company | 33.3% | 33.3% | 2021 |
3S Gilleleje Aps | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Romorus Bøkman | Management | 0 companies |
| Steen Beyer Gram-Hanssen | Management | 0 companies |
| Niels Gram-Hanssen | Chairman | 0 companies |