| Revenue | DKK 5,9M | +53% |
| EBITDA | DKK 5,6M | +88% |
| Net profit | DKK 3,7M | +368% |
| Total assets | DKK 52,9M | -6% |
| Equity | DKK 1,5M | -64% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.891 | 2.787 | 2.945 | 3.862 | 5.900 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.826 | 2.752 | -30.981 | 2.995 | 5.624 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.826 | 2.752 | -30.981 | 2.995 | 5.624 |
| Net financials | -163 | -345 | -1.823 | -1.858 | -1.140 |
| Profit before tax | 4.663 | 2.407 | -32.804 | 1.137 | 4.484 |
| Tax | 421 | -166 | -1.433 | 339 | 748 |
| Net profit | 4.242 | 2.573 | -31.371 | 798 | 3.736 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 87.939 | 88.165 | 55.535 | 56.093 | 52.898 |
| Equity | 32.037 | 34.610 | 3.239 | 4.037 | 1.472 |
| Long-term debt | 55.229 | 53.151 | 51.987 | 51.604 | 50.701 |
| Short-term debt | 673 | 404 | 309 | 452 | 724 |
| Total debt | 55.902 | 53.555 | 52.296 | 52.056 | 51.426 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HV Management | Management | 2020 |
| Former (13) | ||
LL Management | Management | 2006 – 2007 |
ET | Audit | 1994 – 1994 |
| Audit | 1994 – 1997 | |
SF Management | Management | 1994 – 1998 |
PØ Management | Management | 2007 – 2013 |
PM Management | Management | 2006 – 2006 |
| Audit | 2006 – 2007 | |
SF Management | Management | 1998 – 1998 |
FH Management | Management | 2013 – 2014 |
ML Chief Executive Officer | Chief Executive Officer | 2001 – 2006 |
KH Management | Management | 1998 – 2001 |
PE Chief Executive Officer | Chief Executive Officer | 2018 – 2020 |
PE Management | Management | 1994 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (19) | ||
| Chairman | 2014 – 2016 | |
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 1994 – 1994 | |
| Board of Directors | 1994 – 1997 | |
| Board of Directors | 1997 – 1998 | |
| Chairman | 1994 – 2001 | |
| Chairman | 2006 – 2006 | |
| Chairman | 2016 – 2020 | |
| Deputy Chairman | 2006 – 2006 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 1994 – 2001 | |
| Board of Directors | 1998 – 2001 | |
| Board of Directors | 2014 – 2020 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2000 – 2002 | |
| Board of Directors | 1994 – 1997 | |
| Board of Directors | 1994 – 1994 | |
| Chairman | 2001 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2024 | |
| Company | 100% | 100% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Vestergaard | Management | 0 companies |
| Lars Leo Thylander | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Steen Fabricius Dahl | Management | 0 companies |
| Per Ørskov Østergaard | Management | 0 companies |
| Philip Marker | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Suzanne Flagstad | Management | 0 companies |
| Frank Hansen | Management | 0 companies |
| Michael Lassen Jordan | Chief Executive Officer | 0 companies |
| Kim Huus | Management | 0 companies |
| Peter Elling Helmersen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Olivia Vestergaard | Board of Directors | 0 companies |
| David Braae Holm | Chairman | 0 companies |
| Ole Finn Nielsen | Board of Directors | 0 companies |
| Carsten Malby | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Ole Hubert Strecker | Board of Directors | 0 companies |
| Erik Dunker Bruun | Board of Directors | 0 companies |
| Mogens Trygve Lied Flagstad | Chairman | 0 companies |
| Lis Warberg | Chairman | 0 companies |
| Klaus Robert Elling Helmersen | Chairman | 0 companies |
| Jette Vestergaard | Board of Directors | 0 companies |
| Bendt Mortensen | Deputy Chairman | 0 companies |
| Jan Paulsen | Board of Directors | 0 companies |
| Søren Hilligsøe | Board of Directors | 0 companies |
| Helene Hauberg Lehrmann | Board of Directors | 0 companies |
| Søren Torben Hvalsø | Board of Directors | 0 companies |
| Hanne Kristine Helmersen | Board of Directors | 0 companies |
| Bo Helligsøe | Board of Directors | 0 companies |
| Bent Fabricius-Bjerre | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Jens Sophus Frede Jordan | Chairman | 0 companies |