| Revenue | DKK 56,1M | — |
| EBITDA | DKK 48,1M | +26537% |
| Net profit | DKK 32,3M | +150% |
| Total assets | DKK 375,3M | +25% |
| Equity | DKK 322,1M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 44.652 | 41.783 | 29.891 | 22.334 | 47.980 | 37.556 | 97.084 | 0 | 0 | 0 | 0 | 56.089 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -177 | -193 | 19.873 | 29.569 | 20.089 | 11.517 | 36.011 | 26.966 | 83.832 | -158 | -161 | -182 | -182 | 48.056 |
| Depreciation & amort. | -0 | -0 | -0 | -5.948 | -6.062 | -6.129 | -5.347 | -6.608 | -7.552 | -0 | -0 | -0 | -0 | -8.731 |
| EBIT | -177 | -193 | 19.873 | 23.621 | 14.027 | 5.388 | 30.664 | 20.358 | 76.280 | -158 | -161 | -182 | -182 | 39.325 |
| Net financials | 5.183 | 10.037 | -647 | -3.146 | 1.144 | -662 | -2.414 | -605 | -448 | 18.953 | 11.318 | 30.552 | 13.055 | 2.206 |
| Profit before tax | 5.057 | 9.909 | 26.619 | 20.474 | 15.171 | 9.452 | 28.250 | 19.754 | 75.832 | 18.796 | 11.157 | 30.371 | 12.873 | 41.531 |
| Tax | -0 | -0 | -0 | -0 | -0 | 313 | 8.062 | 4.436 | 16.893 | -43 | -47 | -34 | -26 | 9.240 |
| Net profit | 5.006 | 9.844 | 19.226 | 15.231 | 12.415 | 4.413 | 20.188 | 15.318 | 58.938 | 18.839 | 11.204 | 30.405 | 12.899 | 32.291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 87.216 | 118.456 | 137.934 | 154.355 | 176.929 | 170.771 | 208.217 | 211.521 | 285.730 | 258.584 | 263.324 | 292.286 | 301.356 | 375.319 |
| Equity | 84.821 | 94.664 | 113.892 | 129.832 | 145.710 | 149.963 | 170.137 | 185.402 | 244.007 | 241.173 | 248.319 | 277.935 | 291.218 | 322.077 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 693 | 0 | 0 | 0 | 0 | 4.677 |
| Short-term debt | 2.395 | 20.189 | 20.547 | 21.012 | 31.219 | 20.808 | 32.645 | 19.676 | 32.618 | 17.411 | 15.006 | 14.351 | 10.137 | 35.302 |
| Total debt | 2.395 | 20.189 | 20.547 | 21.012 | 31.219 | 20.808 | 32.645 | 19.676 | 33.311 | 17.411 | 15.006 | 14.351 | 10.137 | 39.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2004 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
KN Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Management | 0 companies |
| Michael Borre Piil | Chief Executive Officer | 0 companies |
| Kim Nielsen | Management | 0 companies |
| Kazuhiko Matsumura | Board of Directors | 0 companies |
| Antonius Leonardus Kuipers | Board of Directors | 0 companies |
| Palle Sørensen | Board of Directors | 0 companies |
| Denichi Takii | Board of Directors | 0 companies |
| Hirokazu Watanabe | Chairman | 0 companies |
| Hironobu Hayashi | Board of Directors | 0 companies |
| Yutaka Toba | Board of Directors | 0 companies |
| Michaël Stephan Robert van Wersch | Board of Directors | 0 companies |
| Yoshiji Kishimoto | Board of Directors | 0 companies |
| Kim Robert Bundegaard | Chairman | 0 companies |
| Niels Sabroe Alsted | Board of Directors | 0 companies |
| Takahiro Ando | Chairman | 0 companies |
| Wilhelmus Johannes Jacobus Nijssen | Chairman | 0 companies |
| Kazuo Hatsuda | Board of Directors | 0 companies |