| Revenue | DKK 175K | +78% |
| EBITDA | DKK 175K | +78% |
| Net profit | DKK 105K | +125% |
| Total assets | DKK 1M | +10% |
| Equity | DKK 918K | +13% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 103 | 119 | 168 | 98 | 175 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 103 | 119 | 168 | 98 | 175 |
| Depreciation & amort. | -17 | -24 | -24 | -24 | -24 |
| EBIT | 85 | 95 | 144 | 74 | 151 |
| Net financials | -11 | -13 | -9 | -7 | -8 |
| Profit before tax | 74 | 82 | 135 | 67 | 143 |
| Tax | 21 | 24 | 35 | 20 | 38 |
| Net profit | 53 | 58 | 100 | 47 | 105 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.016 | 990 | 966 | 943 | 1.036 |
| Equity | 608 | 667 | 766 | 813 | 918 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 408 | 324 | 200 | 130 | 118 |
| Total debt | 408 | 324 | 200 | 130 | 118 |
| Name | Role | Member since |
|---|---|---|
| Current (16) | ||
JV Founder | Founder | 2003 |
TH Founder | Founder | 2003 |
PD Management | Management | 2020 |
FM Founder | Founder | 2003 |
EC Founder | Founder | 2003 |
KB Founder | Founder | 2003 |
EG | Founder | 2003 |
BP Founder | Founder | 2003 |
VM Founder | Founder | 2003 |
JC Founder | Founder | 2003 |
ME Founder | Founder | 2003 |
FJ Founder | Founder | 2003 |
PH Founder | Founder | 2003 |
BV Founder | Founder | 2003 |
TB Founder | Founder | 2003 |
KP Founder | Founder | 2003 |
| Former (3) | ||
JT Management | Management | 2004 – 2006 |
BM Management | Management | 2013 – 2020 |
KA | Audit | 2003 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2020 | |
| Chairman | 2019 | |
| Board of Directors | 2012 | |
| Board of Directors | 2008 | |
| Former (2) | ||
| Board of Directors | 2006 – 2013 | |
| Board of Directors | 2003 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Viggo Tronborg | Founder | 0 companies |
| Torben Hjøllund Mortensen | Founder | 0 companies |
| Per Dalager Sørensen | Management | 0 companies |
| Jens Thomas Lynggaard | Management | 0 companies |
| Frank Majgaard Hansen | Founder | 0 companies |
| Erling Christensen | Founder | 0 companies |
| Kjeld Birkelund Mogensen | Founder | 0 companies |
| Ejgil Gudmund Damholt Christensen | Founder | 0 companies |
| Bjarne Pedersen | Founder | 0 companies |
| Viggo Møller Nørtoft | Founder | 0 companies |
| Jens Christian Christensen | Founder | 0 companies |
| Bo Møberg | Management | 0 companies |
| Mogens Elbæk Sørensen | Founder | 0 companies |
| Frands Jørgen Kjær | Founder | 0 companies |
| Per Hoffmann Christensen | Founder | 0 companies |
| K.V.E.I. AF 1/10 2003 A/S | Audit | 0 companies |
| Bertel Villy Poulsen | Founder | 0 companies |
| Thorkild Bjerre Kristensen | Founder | 0 companies |
| Karl Povlsen | Founder | 0 companies |
| Søren Leon Dyøe Madsen | Board of Directors | 0 companies |
| Hans Jørgen Hartvig Sparvath | Board of Directors | 0 companies |
| Erling Anker Nielsen | Chairman | 0 companies |
| Per Uhrbak | Board of Directors | 0 companies |
| Kurt Kristensen | Board of Directors | 0 companies |
| Christian Rask Nielsen | Board of Directors | 0 companies |