| Revenue | DKK 1,7M | -19% |
| EBITDA | DKK 1,4M | -28% |
| Net profit | DKK 86K | +100% |
| Total assets | DKK 382,9M | +11% |
| Equity | DKK 217,5M | +0% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.685 | 2.017 | 1.581 | 2.100 | 1.708 |
| Staff expenses | -30 | -230 | -171 | -152 | -297 |
| EBITDA | 1.715 | 1.787 | 1.410 | 1.948 | 1.411 |
| Depreciation & amort. | -2.520 | -2.528 | -2.535 | -2.343 | -2.257 |
| EBIT | -805 | -741 | -1.125 | -395 | -846 |
| Net financials | 25.695 | 79.217 | -13.243 | -24.987 | 476 |
| Profit before tax | 24.542 | 78.476 | -6.529 | -21.294 | -370 |
| Tax | -216 | 4.377 | -1.857 | -1.052 | -456 |
| Net profit | 24.758 | 74.099 | -4.672 | -20.242 | 86 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 235.800 | 300.221 | 324.165 | 344.177 | 382.859 |
| Equity | 176.812 | 241.428 | 238.654 | 217.749 | 217.494 |
| Long-term debt | 18.689 | 17.644 | 16.582 | 15.501 | 14.403 |
| Short-term debt | 32.157 | 28.979 | 58.626 | 100.788 | 140.925 |
| Total debt | 50.846 | 46.623 | 75.208 | 116.289 | 155.328 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JM Management | Management | 2012 |
SB Management | Management | 2003 |
| Former (3) | ||
PB Management | Management | 1998 – 1998 |
EK Management | Management | 1999 – 2022 |
PK Management | Management | 1998 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 1998 | |
| Former (4) | ||
| Board of Directors | 1998 – 2024 | |
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 1998 – 1998 | |
| Chairman | 1998 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Erik Kjærsgaard | Management | 0 companies |
| Jacob Møller Knudsen | Management | 0 companies |
| Stig Behrensdorff | Management | 0 companies |
| Poul Kjærsgaard | Management | 0 companies |
| Bodil Ellersgaard Kjærsgaard | Board of Directors | 0 companies |
| Rikke Kjærsgaard Knudsen | Board of Directors | 0 companies |
| Inge Merete Behrensdorff | Chairman | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |