| Revenue | DKK 7,6M | +1636% |
| EBITDA | DKK 7,6M | +1636% |
| Net profit | DKK 6,3M | +928% |
| Total assets | DKK 59,7M | +16% |
| Equity | DKK 53,4M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 529 | 686 | 890 | 390 | 141 | 513 | 417 | 782 | 948 | 482 | 802 | 817 | 436 | 7.563 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 529 | 686 | 890 | 390 | 141 | 513 | 417 | 782 | 948 | 482 | 802 | 817 | 436 | 7.563 |
| Depreciation & amort. | -69 | -64 | -64 | -64 | -87 | -85 | -93 | -94 | -94 | -94 | -94 | -91 | -88 | -91 |
| EBIT | 460 | 622 | 826 | 326 | 54 | 428 | 324 | 688 | 855 | 388 | 708 | 726 | 348 | 7.471 |
| Net financials | 190 | 117 | 168 | 98 | 134 | 380 | -203 | 817 | 572 | 1.038 | -1.066 | 912 | 427 | 653 |
| Profit before tax | 650 | 739 | 994 | 424 | 188 | 808 | 120 | 1.505 | 1.427 | 1.427 | -358 | 1.638 | 775 | 8.124 |
| Tax | 160 | 199 | 241 | 110 | 42 | 174 | 30 | 341 | 317 | 307 | -77 | 360 | 157 | 1.772 |
| Net profit | 490 | 540 | 753 | 314 | 147 | 634 | 90 | 1.164 | 1.110 | 1.120 | -281 | 1.278 | 617 | 6.341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.316 | 44.736 | 45.380 | 45.723 | 46.218 | 46.648 | 46.648 | 48.042 | 48.868 | 50.281 | 52.340 | 50.983 | 51.444 | 59.700 |
| Equity | 38.995 | 40.137 | 40.890 | 41.204 | 41.351 | 41.985 | 42.075 | 43.239 | 44.349 | 45.469 | 45.188 | 46.466 | 47.083 | 53.424 |
| Long-term debt | -4.943 | -4.337 | 0 | 0 | 168 | 147 | 126 | 105 | 84 | 63 | 42 | 21 | 0 | 0 |
| Short-term debt | 378 | 261 | 167 | 213 | 396 | 226 | 173 | 441 | 194 | 524 | 2.961 | 301 | 182 | 1.502 |
| Total debt | 378 | 261 | 167 | 213 | 563 | 373 | 299 | 546 | 278 | 587 | 3.003 | 322 | 182 | 1.502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2017 | — | — |
NH Management | Management | 2010 | — | — |
AS Management | Management | 2023 | — | — |
SB Management | Management | 2010 | — | — |
MJ Management | Management | 2016 | — | — |
ES Management | Management | 2019 | — | — |
PS Management | Management | 2021 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AS Management | Management | 2025 | — | — |
JA Management | Management | 2019 | — | — |
NT Management | Management | 2015 | — | — |
JF Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AASE OG JØRGEN MÜNTERS FOND | Company | 10.0% | 10.0% | 2006 |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Sanne Stephensen | Management | 0 companies |
| Niels Herman Münter | Management | 0 companies |
| Anne Sigrid Gertz | Management | 0 companies |
| Sune Borch | Management | 0 companies |
| Martin Jørgen Balthazar Münter | Management | 0 companies |
| Eyvind Sigurður Jónsson | Management | 0 companies |
| Per Sjøgren | Management | 0 companies |
| Katrine Binzer | Chief Executive Officer | 0 companies |
| Andreas Sjögren Fürst | Management | 0 companies |
| Joachim Alexander Fürst | Management | 0 companies |
| Nikolaj Tyge Gertz | Management | 0 companies |
| Johan Frederik Fürst | Management | 0 companies |
| Jocum Trygve Harald Kirsebom | Board of Directors | 0 companies |