| Revenue | DKK 10,8M | +11% |
| EBITDA | DKK 13,2M | -63% |
| Net profit | DKK 8,6M | -67% |
| Total assets | DKK 199,8M | -29% |
| Equity | DKK 89,7M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.576 | 572 | -11.869 | 170 | 9.574 | 13.644 | 7.776 | 9.237 | 9.351 | 9.653 | 10.759 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.576 | 572 | -11.869 | -10.465 | 9.574 | 19.429 | 11.452 | 13.937 | 33.851 | 35.450 | 13.222 |
| Depreciation & amort. | -10.287 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7.711 | 572 | -11.869 | -10.465 | 9.574 | 19.429 | 11.452 | 13.937 | 33.851 | 35.450 | 13.222 |
| Net financials | -3.908 | -3.698 | -3.601 | -3.543 | -2.906 | -3.730 | -2.008 | 2.776 | 22.633 | -1.779 | -2.613 |
| Profit before tax | -11.619 | -3.125 | -15.470 | -14.008 | 6.668 | 15.699 | 9.444 | 12.013 | 31.984 | 33.671 | 10.609 |
| Tax | 4.380 | 909 | -3.156 | -9.285 | 1.467 | 3.454 | 2.077 | 2.643 | 7.037 | 7.408 | 2.054 |
| Net profit | -15.998 | -4.035 | -12.314 | -4.723 | 5.201 | 12.245 | 7.366 | 9.370 | 24.948 | 26.263 | 8.555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202.264 | 201.552 | 194.708 | 200.752 | 224.774 | 232.230 | 239.164 | 236.233 | 258.420 | 281.964 | 199.757 |
| Equity | 7.661 | 3.626 | -8.688 | -4.223 | 978 | 13.223 | 20.589 | 29.960 | 54.907 | 81.171 | 89.726 |
| Long-term debt | 177.464 | 177.597 | 1.247 | 1.256 | 0 | 210.359 | 204.115 | 197.351 | 189.484 | 179.779 | 0 |
| Short-term debt | 17.139 | 20.198 | 202.149 | 203.719 | 223.796 | 8.648 | 14.460 | 8.923 | 9.661 | 9.239 | 110.032 |
| Total debt | 194.603 | 197.795 | 203.396 | 204.975 | 223.796 | 219.007 | 218.575 | 206.274 | 199.145 | 189.017 | 110.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Unofficial title | Unofficial title | 2023 | — | — |
MK Management | Management | 2017 | — | — |
SH Audit | Audit | 2001 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MJ Management | Management | 2009 | — | — |
KB Management | Management | 2001 | — | — |
| Audit | 2006 | — | — | |
KM Management | Management | 2005 | — | — |
PB Management | Management | 2007 | — | — |
PS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEVRING & LEVRING A/S | Company | 66.7% | 66.7% | 2017 |
Harald Simonsens Ejendomskontor ApS | Company | 25.0% | 25.0% | 2008 |
MÄCKLER ERHVERVSBYG ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Haxgart | Unofficial title | 0 companies |
| Marianne Kjær Stolt | Management | 0 companies |
| Sven Halberg | Audit | 0 companies |
| Jesper Søberg | Chief Executive Officer | 0 companies |
| Merete Jørgensen | Management | 0 companies |
| Kim Böök Malmstrøm | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kaj Mæckler | Management | 0 companies |
| Peter Bro Poulsen | Management | 0 companies |
| Poul Schmidt | Management | 0 companies |
| Jørgen Peter Munk Levring | Board of Directors | 0 companies |
| Finn Harald Simonsen | Board of Directors | 0 companies |