| Revenue | DKK 38,8M | +29% |
| EBITDA | DKK 58,7M | +843% |
| Net profit | DKK 36,1M | -29% |
| Total assets | DKK 979,4M | +3% |
| Equity | DKK 294,8M | -4% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 26.842 | 28.009 | 31.989 | 30.022 | 38.813 |
| Staff expenses | -3.238 | -3.047 | -2.703 | -3.001 | -1.732 |
| EBITDA | 95.414 | 46.860 | 19.104 | -7.898 | 58.675 |
| Depreciation & amort. | -358 | -358 | -309 | -462 | -449 |
| EBIT | 95.056 | 46.502 | 18.795 | -8.360 | 58.226 |
| Net financials | -7.577 | -13.430 | -12.674 | 73.877 | -11.861 |
| Profit before tax | 87.479 | 33.072 | 6.121 | 65.517 | 46.365 |
| Tax | 19.249 | 7.252 | 1.387 | 14.422 | 10.219 |
| Net profit | 68.230 | 25.820 | 4.734 | 51.095 | 36.146 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 794.366 | 864.868 | 916.177 | 948.321 | 979.444 |
| Equity | 226.960 | 252.780 | 257.514 | 308.609 | 294.755 |
| Long-term debt | 461.465 | 522.036 | 540.811 | 477.471 | 599.119 |
| Short-term debt | 48.927 | 27.537 | 56.258 | 106.824 | 23.302 |
| Total debt | 510.392 | 549.573 | 597.069 | 584.295 | 622.421 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HN Management | Management | 2000 |
| Former (1) | ||
PE | Audit | 2000 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2005 | |
| Board of Directors | 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Povl Erik Refstrup Johnsen | Audit | 0 companies |
| Henning Nedergaard Jensen | Management | 0 companies |
| Jørgen Gregers Jensen | Board of Directors | 0 companies |
| Martin Johan Sahl Nedergaard | Board of Directors | 0 companies |