| Revenue | DKK 11M | -135% |
| EBITDA | DKK 25,7M | +14% |
| Net profit | DKK -5M | +87% |
| Total assets | DKK 1B | +0% |
| Equity | DKK 194,3M | -3% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 38.082 | 19.023 | 32.757 | -31.451 | 10.976 |
| Staff expenses | -2.772 | -0 | -0 | -0 | -0 |
| EBITDA | 79.234 | 19.049 | 32.757 | 22.628 | 25.734 |
| Depreciation & amort. | -99 | 13 | -0 | -0 | -0 |
| EBIT | 79.135 | 19.036 | 32.757 | 22.628 | 25.734 |
| Net financials | -9.192 | -86.501 | -22.149 | -72.266 | -32.135 |
| Profit before tax | 69.943 | -67.465 | 10.608 | -49.638 | -6.401 |
| Tax | 15.227 | -6.495 | 3.782 | -10.907 | -1.358 |
| Net profit | 54.715 | -60.970 | 6.826 | -38.731 | -5.043 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.180.850 | 1.048.145 | 1.054.769 | 1.010.001 | 1.008.795 |
| Equity | 343.497 | 231.200 | 238.026 | 199.295 | 194.252 |
| Long-term debt | 566.931 | 698.018 | 692.361 | 697.886 | 706.535 |
| Short-term debt | 180.053 | 18.693 | 21.900 | 21.843 | 19.888 |
| Total debt | 746.983 | 716.711 | 714.261 | 719.729 | 726.423 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TS Management | Management | 2026 |
TE Management | Management | 2021 |
EA Management | Management | 2025 |
| Former (10) | ||
PB Management | Management | 1998 – 1999 |
TT Management | Management | 1999 – 2010 |
SI Management | Management | 2023 – 2024 |
MA Management | Management | 2025 – 2026 |
NH Management | Management | 2024 – 2025 |
MT Management | Management | 2010 – 2021 |
SS Management | Management | 2022 – 2025 |
RH Management | Management | 2021 – 2025 |
HS Management | Management | 2021 – 2023 |
BH Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2020 – 2020 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Torben Tveskov | Management | 0 companies |
| Sune Ingemann | Management | 0 companies |
| Mads Alexander Fjeldhoff | Management | 0 companies |
| Nick Holmelund Melgaard | Management | 0 companies |
| Mogens Tveskov | Management | 0 companies |
| Toke Sundenæs Clausen | Management | 0 companies |
| Thomas Ebbe Riise-Jakobsen | Management | 0 companies |
| Stine Seneberg | Management | 0 companies |
| Rune Højby Kock | Management | 0 companies |
| Henrik Skak Bender | Management | 0 companies |
| Elizabeth Abigail Keogh | Management | 0 companies |
| Bo Holse Rasmussen | Management | 0 companies |
| Morten Sølund Olsen | Chairman | 0 companies |
| Louise Tveskov | Board of Directors | 0 companies |
| Jesper Klokker Hansen | Board of Directors | 0 companies |
| Jørn Kildegaard Andersen | Board of Directors | 0 companies |