| Revenue | DKK 111K | -263% |
| EBITDA | DKK 2,3M | +1607% |
| Net profit | DKK 1,8M | +570% |
| Total assets | DKK 18,6M | +20% |
| Equity | DKK 3,4M | +114% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 416 | 425 | -393 | -398 | 328 | 434 | 591 | 399 | -65 | 187 | 2 | -68 | 111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 120 | 450 | 425 | 258 | 408 | 334 | 441 | 791 | 530 | 159 | 187 | 2 | -153 | 2.311 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 120 | 450 | 425 | 258 | 408 | 334 | 441 | 791 | 530 | 159 | 187 | 2 | -153 | 2.311 |
| Net financials | -277 | -288 | -284 | -290 | -344 | -130 | -199 | -128 | -110 | -92 | -330 | -153 | -252 | -234 |
| Profit before tax | -78 | 162 | 141 | -32 | 64 | 204 | 242 | 662 | 420 | 67 | -143 | -151 | -405 | 2.077 |
| Tax | 39 | 17 | 33 | -8 | 16 | 45 | 55 | 148 | 98 | 43 | 36 | 1 | -19 | 263 |
| Net profit | -117 | 145 | 108 | -24 | 48 | 159 | 187 | 514 | 321 | 24 | -179 | -152 | -386 | 1.813 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.966 | 12.316 | 12.100 | 11.742 | 12.006 | 12.145 | 12.423 | 12.398 | 12.476 | 12.735 | 15.139 | 15.635 | 15.521 | 18.612 |
| Equity | 1.192 | 1.325 | 1.433 | 1.457 | 1.505 | 1.664 | 1.851 | 1.965 | 2.287 | 2.311 | 2.131 | 1.980 | 1.594 | 3.407 |
| Long-term debt | 7.114 | 7.114 | 7.114 | 7.186 | 7.204 | 7.199 | 7.192 | 7.019 | 7.059 | 7.019 | 9.593 | 9.511 | 9.429 | 10.225 |
| Short-term debt | 3.263 | 3.416 | 3.077 | 2.624 | 2.806 | 2.773 | 2.857 | 2.824 | 2.499 | 2.732 | 2.705 | 3.433 | 3.807 | 4.025 |
| Total debt | 10.377 | 10.530 | 10.191 | 9.811 | 10.010 | 9.972 | 10.048 | 9.843 | 9.559 | 9.751 | 12.298 | 12.945 | 13.236 | 14.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2025 | — | — |
JT Management | Management | 2019 | — | — |
LT Management | Management | 2006 | — | — |
HH Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Guldmågen ApS | Company | 20.0% | 20.0% | 2026 |
Pilea Estate A/S | Company | 20.0% | 20.0% | 2026 |
VAKAD ApS | Company | 15.0% | 15.0% | 2026 |
MJ 161191 Invest ApS | Company | 10.0% | 10.0% | 2025 |
Grue Sandberg Holding ApS | Company | 10.0% | 10.0% | 2025 |
Hollesen Holding ApS | Company | 10.0% | 10.0% | 2025 |
Iskold Invest ApS | Company | 10.0% | 10.0% | 2026 |
Daniel Group ApS | Company | 5.0% | 5.0% | 2025 |
JENS FUGLESANG HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
LARS TROELSGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
KNUD TROELSGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
MUNCH+TEILMANN ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mia Nyborg Markussen | Management | 0 companies |
| Jess Teilmann | Management | 0 companies |
| Lars Troelsgaard | Management | 0 companies |
| Henrik Hedegård Lyhne | Management | 0 companies |
| Niels Grue Sandberg | Board of Directors | 0 companies |
| Jørgen Jørgensen | Board of Directors | 0 companies |
| Benny Olesen | Board of Directors | 0 companies |
| Jesper Plambek Hollesen | Board of Directors | 0 companies |
| Charlotte Skovgaard | Board of Directors | 0 companies |
| Daniel Høj | Chairman | 0 companies |
| Carsten Ole Meyer-Zeuthen | Board of Directors | 0 companies |