| Revenue | DKK 10,3M | — |
| EBITDA | DKK 6,3M | +21190% |
| Net profit | DKK 34M | +96966% |
| Total assets | DKK 470,3M | +27% |
| Equity | DKK 173,3M | +24% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 417 | 445 | 475 | 0 | 10.311 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 417 | 445 | 58.061 | -30 | 6.327 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 417 | 445 | 58.061 | -30 | 6.327 |
| Net financials | -367 | -368 | -185 | -7 | -1.327 |
| Profit before tax | 50 | 77 | 57.876 | -37 | 43.555 |
| Tax | 11 | 17 | 12.732 | -72 | 9.582 |
| Net profit | 39 | 60 | 45.144 | 35 | 33.973 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 31.111 | 31.139 | 157.874 | 369.640 | 470.259 |
| Equity | 14.106 | 14.165 | 59.309 | 139.344 | 173.317 |
| Long-term debt | 11.899 | 11.700 | 0 | 2.672 | 8.121 |
| Short-term debt | 940 | 1.078 | 81.621 | 210.613 | 262.877 |
| Total debt | 12.839 | 12.778 | 81.621 | 213.285 | 270.998 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
SJ Management | Management | 2019 – 2022 |
CR Management | Management | 2018 – 2019 |
TB Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
OT Management | Management | 2005 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2005 | |
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Stella Jacobsson | Management | 0 companies |
| Carsten Raundahl | Management | 0 companies |
| Torben Black | Chief Executive Officer | 0 companies |
| Otto Tage Henrik Axel Reedtz-Thott | Management | 0 companies |
| Daniel Evar | Board of Directors | 0 companies |