| Revenue | DKK -35K | +192% |
| EBITDA | DKK -35K | -192% |
| Net profit | DKK 6,7M | -6% |
| Total assets | DKK 83,3M | +9% |
| Equity | DKK 75,5M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -47 | -13 | -60 | -319 | -139 | -46 | -215 | -1.524 | -29 | -7 | -28 | -41 | -12 | -35 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | -13 | -60 | -319 | -139 | -46 | -215 | -1.524 | -29 | -7 | -28 | -41 | -12 | -35 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 41 | -13 | -60 | -319 | -139 | -46 | -215 | -1.524 | -29 | -7 | -28 | -41 | -12 | -35 |
| Net financials | -14 | -9.920 | -38.401 | 31.980 | 3.807 | -7.647 | -14.249 | 19.231 | 9.858 | 9.610 | 6.430 | 4.822 | 7.063 | 6.650 |
| Profit before tax | 27 | -9.933 | -38.461 | 31.661 | 3.668 | -7.693 | -14.464 | 17.707 | 9.829 | 9.603 | 6.402 | 4.781 | 7.051 | 6.615 |
| Tax | 44 | -21 | -21 | -70 | -42 | -26 | -55 | 67 | -55 | -48 | -56 | -55 | -50 | -55 |
| Net profit | -17 | -9.912 | -38.440 | 31.731 | 3.710 | -7.667 | -14.409 | 17.640 | 9.884 | 9.651 | 6.458 | 4.836 | 7.101 | 6.670 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.968 | 41.856 | 21.442 | 47.335 | 51.230 | 50.192 | 50.028 | 55.663 | 49.301 | 58.514 | 64.695 | 69.508 | 76.678 | 83.294 |
| Equity | 30.412 | 18.720 | -2.074 | 39.657 | 43.367 | 35.699 | 21.290 | 38.930 | 40.814 | 50.465 | 56.923 | 61.683 | 68.800 | 75.470 |
| Long-term debt | 0 | 0 | 0 | 7.000 | 7.000 | 7.157 | 7.373 | 7.596 | 7.596 | 7.158 | 7.158 | 7.210 | 7.264 | 7.210 |
| Short-term debt | 21.556 | 23.136 | 23.516 | 678 | 863 | 7.336 | 7.483 | 2.388 | 891 | 891 | 614 | 615 | 614 | 614 |
| Total debt | 21.556 | 23.136 | 23.516 | 7.678 | 7.863 | 14.493 | 14.856 | 9.984 | 8.487 | 8.049 | 7.772 | 7.825 | 7.878 | 7.824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2001 | — | — |
TR Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HJDL HOLDING ApS | Company | 33.3% | 0.0% | 2023 |
Creari ApS | Company | 33.3% | 33.3% | 2023 |
MARKVAD INVEST ApS | Company | 10.0% | 50.0% | 2023 |
Hommelhoff Group A/S | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Markvad | Management | 0 companies |
| Thomas Rud Adamsen | Management | 0 companies |
| Per Lilholt | Chairman | 0 companies |
| Andreas Haugstrup Hommelhoff | Chairman | 0 companies |
| Hjalde Rud Markvad | Board of Directors | 0 companies |