| Revenue | DKK 14,4M | +2% |
| EBITDA | DKK 3,1M | +122% |
| Net profit | DKK 14,1M | +243% |
| Total assets | DKK 407,1M | -9% |
| Equity | DKK 188,5M | +8% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 28.269 | 58.887 | 15.208 | 14.128 | 14.364 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20.642 | 50.268 | 9.086 | -13.972 | 3.064 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.642 | 50.268 | 9.086 | -13.972 | 3.064 |
| Net financials | 12.206 | 14.135 | 6.910 | 1.308 | 899 |
| Profit before tax | 32.847 | 64.403 | 15.996 | -12.664 | 3.963 |
| Tax | 7.226 | 14.169 | 3.516 | -2.785 | -10.152 |
| Net profit | 25.621 | 50.234 | 12.481 | -9.879 | 14.115 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 362.897 | 428.676 | 453.892 | 447.665 | 407.053 |
| Equity | 172.212 | 222.446 | 234.927 | 174.398 | 188.512 |
| Long-term debt | 170.454 | 173.995 | 145.146 | 190.955 | 193.087 |
| Short-term debt | 5.487 | 7.612 | 48.588 | 63.283 | 8.952 |
| Total debt | 175.940 | 181.607 | 193.734 | 254.238 | 202.039 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MA Management | Management | 2025 |
CS Management | Management | 2022 |
| Former (5) | ||
SS Management | Management | 2006 – 2006 |
CS Management | Management | 2021 – 2022 |
BB Management | Management | 2013 – 2021 |
MS Management | Management | 2012 – 2013 |
MJ | Management | 2021 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2021 | |
| Former (12) | ||
| Board of Directors | 2009 – 2021 | |
| Board of Directors | 2011 – 2017 | |
| Chairman | 2006 – 2007 | |
| Chairman | 2011 – 2021 | |
| Board of Directors | 2019 – 2021 | |
| Chairman | 2007 – 2008 | |
| Chairman | 2008 – 2011 | |
| Chairman | 2008 – 2008 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 | |
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Charlotte Sydow Bech Jensen | Management | 0 companies |
| Marcus Antonius Joseph Pessel | Management | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Bjarke Bendix Cloos | Management | 0 companies |
| Mette Seifert | Management | 0 companies |
| Mathias Johannes Hölmich Rasmussen Eckéll | Management | 0 companies |
| Ole Meier Sørensen | Chairman | 0 companies |
| Tine Elisabet Larsen | Board of Directors | 0 companies |
| Martin Peter Wanick | Board of Directors | 0 companies |
| Bernd Roland Essler | Chairman | 0 companies |
| Marc Daniel Pamin | Chairman | 0 companies |
| Markus Antonio Lambrecht | Board of Directors | 0 companies |
| Tim Andreas Lasys | Chairman | 0 companies |
| Alexander Johann Tannenbaum | Chairman | 0 companies |
| Andreas Schmitz | Chairman | 0 companies |
| Niels Peter Langgaard-Lauridsen | Board of Directors | 0 companies |
| Morten Madsen | Board of Directors | 0 companies |
| Tonny Nielsen | Board of Directors | 0 companies |
| Troels Brøndum Andersen | Board of Directors | 0 companies |