| Revenue | DKK 1,1M | -973% |
| EBITDA | DKK 1,1M | +973% |
| Net profit | DKK 1,1M | +275% |
| Total assets | DKK 26,9M | +3% |
| Equity | DKK 10,2M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.881 | 6.743 | 2.071 | 265 | 16.553 | -25 | 62.454 | 1.106 | 2.278 | -586 | -312 | -121 | 1.052 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24.934 | 24.422 | -6.267 | -10.775 | 16.553 | -25 | 62.454 | 1.106 | 2.278 | -586 | -312 | -121 | 1.052 |
| Depreciation & amort. | -11.344 | -13.900 | -947 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 13.590 | 10.522 | -7.213 | -10.775 | 16.553 | -25 | 62.454 | 1.106 | 2.278 | -586 | -312 | -121 | 1.052 |
| Net financials | -8.061 | -8.419 | -7.685 | -8.605 | -8.508 | -7.610 | -6.021 | -550 | -862 | -391 | -754 | 542 | 432 |
| Profit before tax | 5.529 | 2.103 | -14.898 | -19.380 | 8.045 | -7.635 | 56.433 | 556 | 1.416 | -977 | -1.066 | 422 | 1.484 |
| Tax | 1.375 | 519 | -5.867 | -4.395 | 2.011 | -1.445 | 12.469 | 4.627 | 387 | -116 | -13 | 135 | 408 |
| Net profit | 4.154 | 1.584 | -9.031 | -14.985 | 6.034 | -6.190 | 43.963 | -4.071 | 1.029 | -861 | -1.053 | 287 | 1.076 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 317.335 | 308.013 | 294.768 | 396.921 | 247.621 | 458.310 | 90.041 | 50.172 | 56.800 | 26.915 | 25.805 | 26.059 | 26.855 |
| Equity | 853 | 2.437 | -15.076 | -30.061 | -24.027 | -30.217 | 13.746 | 9.675 | 10.703 | 9.842 | 8.790 | 9.076 | 10.152 |
| Long-term debt | 268.159 | 245.823 | 209.273 | 196.095 | 66.698 | 66.998 | 30.196 | 11.017 | 11.292 | 11.574 | 11.863 | 12.159 | 12.463 |
| Short-term debt | 32.219 | 34.811 | 84.346 | 218.280 | 189.227 | 408.788 | 46.099 | 29.480 | 34.804 | 5.498 | 5.152 | 4.824 | 4.240 |
| Total debt | 300.379 | 280.634 | 293.619 | 414.375 | 255.925 | 475.786 | 76.295 | 40.497 | 46.097 | 17.073 | 17.015 | 16.983 | 16.703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2005 | — | — |
HC Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENJAMIN HOLDING A/S | Company | 66.7% | 66.7% | 2005 |
EJENDOMSSELSKABET AF 2. JULI 2002 ApS | Company | 25.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Hemmingsen | Management | 0 companies |
| Hans Christian Holm | Management | 0 companies |
| Dea Milo Jungersted | Board of Directors | 0 companies |
| Johnny Laursen | Chairman | 0 companies |
| Peter Sextus Rasmussen | Board of Directors | 0 companies |
| Jess Sebbelin | Board of Directors | 0 companies |