| Revenue | DKK 5,7M | +3% |
| EBITDA | DKK 5,7M | +3% |
| Net profit | DKK 469K | +62% |
| Total assets | DKK 10M | -21% |
| Equity | DKK 3,8M | +14% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 80 | 2.579 | 5.192 | 5.519 | 5.671 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | 2.579 | 5.192 | 5.519 | 5.671 |
| Depreciation & amort. | -111 | -2.373 | -4.613 | -4.850 | -4.998 |
| EBIT | -31 | 206 | 579 | 669 | 673 |
| Net financials | -148 | -173 | -586 | -380 | -127 |
| Profit before tax | -179 | 33 | -7 | 289 | 546 |
| Tax | -5 | 6 | -219 | 0 | 77 |
| Net profit | -174 | 27 | 212 | 289 | 469 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.552 | 23.390 | 17.590 | 12.682 | 9.994 |
| Equity | 2.826 | 2.852 | 3.064 | 3.353 | 3.821 |
| Long-term debt | 5.342 | 5.628 | 4.728 | 2.825 | 2.868 |
| Short-term debt | 4.385 | 14.306 | 8.575 | 5.683 | 3.039 |
| Total debt | 9.727 | 19.934 | 13.303 | 8.508 | 5.908 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HG Management | Management | 2023 |
| Former (1) | ||
TL Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2023 | |
| Former (1) | ||
| Chairman | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Gantzel | Management | 0 companies |
| Thomas Løvgren Frandsen | Management | 0 companies |
| Tom Lykke Bruun | Board of Directors | 0 companies |
| Lars Vase | Board of Directors | 0 companies |
| Jørgen Lillelund Olsen | Chairman | 0 companies |
| Bent Hansen | Chairman | 0 companies |