| Revenue | DKK 16,5M | +2% |
| EBITDA | DKK 9,6M | -30% |
| Net profit | DKK 5,8M | -49% |
| Total assets | DKK 299,2M | -2% |
| Equity | DKK 138,1M | -24% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.180 | 13.791 | 14.942 | 16.168 | 16.543 |
| Staff expenses | -208 | -0 | -237 | -248 | -168 |
| EBITDA | 25.758 | 16.340 | 14.330 | 13.765 | 9.602 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 25.758 | 16.340 | 14.330 | 13.765 | 9.602 |
| Net financials | -1.382 | -1.096 | -1.768 | -2.323 | -3.821 |
| Profit before tax | 24.376 | 15.244 | 12.562 | 11.442 | 5.781 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 24.376 | 15.244 | 12.562 | 11.442 | 5.781 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 235.084 | 256.129 | 285.125 | 304.596 | 299.159 |
| Equity | 155.176 | 176.470 | 183.382 | 181.646 | 138.138 |
| Long-term debt | 77.113 | 77.111 | 98.656 | 118.449 | 158.130 |
| Short-term debt | 2.794 | 2.547 | 3.088 | 4.501 | 2.891 |
| Total debt | 79.907 | 79.658 | 101.743 | 122.950 | 161.021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MV Management | Management | 2003 |
| Former (3) | ||
KJ Audit | Audit | 2003 – 2008 |
HD Management | Management | 2015 – 2017 |
SL | Audit | 2003 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Deputy Chairman | 2025 | |
| Former (6) | ||
| Deputy Chairman | 2024 – 2025 | |
| Chairman | 2015 – 2025 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2003 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jensen | Audit | 0 companies |
| Henrik Demant | Management | 0 companies |
| Mogens Vinther Møller | Management | 0 companies |
| Simon Leicht Simonsen | Audit | 0 companies |
| Torben Hjort Friderichsen | Deputy Chairman | 0 companies |
| Flemming Bent Lindeløv | Chairman | 0 companies |
| Marie Vinther Møller | Board of Directors | 0 companies |
| Thomas Hjort Winther | Board of Directors | 0 companies |
| Søren Krarup | Chairman | 0 companies |
| John Skovbjerg Hansen | Deputy Chairman | 0 companies |
| Knud Aage Hjorth | Board of Directors | 0 companies |
| Jens Erik Jepsen Christensen | Board of Directors | 0 companies |
| Jesper Mellemkjær | Board of Directors | 0 companies |
| Marcus Choleva | Board of Directors | 0 companies |