| Revenue | DKK 12,5M | +3% |
| EBITDA | DKK 31,4M | +73% |
| Net profit | DKK 18,6M | +89% |
| Total assets | DKK 296M | +14% |
| Equity | DKK 99,4M | +23% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.189 | 10.006 | 12.073 | 12.163 | 12.533 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.189 | 14.006 | 14.073 | 18.163 | 31.364 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8.189 | 14.006 | 14.073 | 18.163 | 31.364 |
| Net financials | -3.052 | -5.703 | -6.005 | -5.562 | -7.155 |
| Profit before tax | 5.137 | 8.303 | 8.068 | 12.601 | 24.209 |
| Tax | 158 | 1.840 | 1.817 | 2.772 | 5.593 |
| Net profit | 4.979 | 6.464 | 6.252 | 9.828 | 18.616 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 165.396 | 168.971 | 244.206 | 258.658 | 296.008 |
| Equity | 58.266 | 64.730 | 70.981 | 80.810 | 99.426 |
| Long-term debt | 87.826 | 81.128 | 154.017 | 156.840 | 167.867 |
| Short-term debt | 6.005 | 7.974 | 2.253 | 1.281 | 3.342 |
| Total debt | 93.831 | 89.103 | 156.269 | 158.121 | 171.209 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FG Management | Management | 2021 |
| Former (4) | ||
TB Chief Executive Officer | Chief Executive Officer | 2006 – 2008 |
MF Management | Management | 2013 – 2015 |
GT Management | Management | 2008 – 2013 |
HR Management | Management | 2001 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2021 | |
| Former (12) | ||
| Chairman | 2013 – 2015 | |
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2011 – 2013 | |
| Chairman | 2019 – 2021 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2008 – 2011 | |
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2001 – 2003 | |
| Board of Directors | 2003 – 2006 | |
| Chairman | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Torbjørn Bernt Torgersen | Chief Executive Officer | 0 companies |
| Frederik Georges Seynave Lindvik | Management | 0 companies |
| Marius Flygind | Management | 0 companies |
| Gisle Tangenes | Management | 0 companies |
| Henrik Rohde | Management | 0 companies |
| Gisle Tangenes | Chairman | 0 companies |
| Jane Strange Nielsen | Board of Directors | 0 companies |
| Emil Nuemann Tingulstad | Board of Directors | 0 companies |
| Asmund Haare | Board of Directors | 0 companies |
| Asmund Haare | Chairman | 0 companies |
| Lydia Pedersen | Board of Directors | 0 companies |
| Morten Christensen | Board of Directors | 0 companies |
| John Olof Johansson | Board of Directors | 0 companies |
| Rune Skrove | Board of Directors | 0 companies |
| Lars Olof Gøsta Ranstam | Board of Directors | 0 companies |
| Knud Anker-Møller | Board of Directors | 0 companies |
| Torben Schøn | Board of Directors | 0 companies |
| Simen Haare | Chairman | 0 companies |
| Anders Grimsø Moe | Chairman | 0 companies |