| Revenue | DKK 10M | +11% |
| EBITDA | DKK -1,4M | +70% |
| Net profit | DKK 574,1M | +51% |
| Total assets | DKK 5,5B | +12% |
| Equity | DKK 3,2B | +21% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 1.000 | 2.900 | 8.516 | 7.981 | 9.039 | 9.997 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.534 | -1.945 | -1.875 | -2.385 | -1.926 | -1.935 | -5.115 | -1.570 | -2.917 | -4.505 | -1.369 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.534 | -1.945 | -1.875 | -2.385 | -1.926 | -1.935 | -5.115 | -1.570 | -2.917 | -4.505 | -1.369 |
| Net financials | 25.449 | 292.081 | 26.133 | 101.053 | 290.349 | 197.596 | 305.656 | 1.601.684 | 144.398 | 368.758 | 579.743 |
| Profit before tax | 23.915 | 290.136 | 24.258 | 98.668 | 288.423 | 195.661 | 300.541 | 1.600.114 | 141.481 | 364.253 | 578.374 |
| Tax | -4.229 | -7.290 | -11.085 | -15.127 | -14.205 | -6.545 | -22.153 | 27.147 | -9.431 | -14.835 | 4.240 |
| Net profit | 28.144 | 297.426 | 35.343 | 113.795 | 302.628 | 202.206 | 322.694 | 1.572.967 | 150.912 | 379.088 | 574.134 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 512.344 | 1.917.730 | 2.962.640 | 3.028.405 | 3.522.492 | 3.886.256 | 4.670.844 | 5.317.308 | 4.848.593 | 4.957.375 | 5.531.749 |
| Equity | 176.906 | 812.530 | 993.807 | 1.105.788 | 1.409.988 | 1.599.729 | 1.183.355 | 1.838.649 | 1.571.150 | 2.667.557 | 3.239.737 |
| Long-term debt | 295.902 | 1.032.858 | 1.613.355 | 1.635.283 | 1.969.688 | 2.069.481 | 3.109.530 | 3.205.014 | 2.691.352 | 1.882.740 | 1.684.037 |
| Short-term debt | 39.536 | 72.342 | 355.478 | 287.334 | 142.816 | 217.046 | 377.959 | 273.645 | 586.091 | 407.078 | 607.975 |
| Total debt | 335.438 | 1.105.200 | 1.968.833 | 1.922.617 | 2.112.504 | 2.286.527 | 3.487.489 | 3.478.659 | 3.277.443 | 2.289.818 | 2.292.012 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Stian Andreas Grindheim | Chief Executive Officer | 0 companies |
| Tore Bjerkan | Chief Executive Officer | 0 companies |
| Valentin Thore Ringgård | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Øystein Moan | Chairman | 0 companies |
| Dennis Skou Buhelt Klitgaard | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Merete Hverven | Chairman | 0 companies |
| Dorte Frigast | Board of Directors | 0 companies |
| Avesta Soltani | Board of Directors | 0 companies |
| Jesper Balsby | Board of Directors | 0 companies |