| Revenue | DKK 0 | — |
| EBITDA | DKK -2,6M | +70% |
| Net profit | DKK 36M | -50% |
| Total assets | DKK 305,6M | -16% |
| Equity | DKK 182,1M | -3% |
| Employees | 7 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 0 | 0 | 0 | -110 | -278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -629 | -457 | -420 | -793 | -464 | -492 | -543 | -540 | -540 | -6.440 | -8.507 | -4.547 |
| EBITDA | — | — | — | — | -1.794 | -2.054 | -5.071 | -903 | -742 | -721 | -665 | -617 | -1.912 | -6.608 | -8.647 | -2.584 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | -1.794 | -2.054 | -5.071 | -903 | -742 | -721 | -665 | -617 | -1.912 | -6.608 | -8.647 | -2.584 |
| Net financials | 0 | 0 | 0 | 0 | 13.697 | 15.062 | 10.713 | 20.203 | 8.084 | 20.944 | 18.713 | 22.312 | 13.215 | 71.775 | 77.966 | 36.401 |
| Profit before tax | — | — | — | — | 11.903 | 13.008 | 5.642 | 19.300 | 7.342 | 20.223 | 18.048 | 21.695 | 11.303 | 65.167 | 69.319 | 33.817 |
| Tax | -0 | -0 | -0 | -0 | 473 | 437 | -832 | 16 | 77 | 47 | -50 | -61 | -353 | -2.057 | -2.868 | -2.214 |
| Net profit | — | — | — | — | 11.430 | 12.571 | 6.474 | 19.284 | 7.265 | 20.176 | 18.098 | 21.756 | 11.656 | 67.224 | 72.187 | 36.031 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 67.610 | 77.369 | 70.216 | 90.821 | 73.000 | 90.147 | 92.547 | 112.167 | 193.810 | 288.739 | 364.781 | 305.563 |
| Equity | — | — | — | — | 67.349 | 76.843 | 64.820 | 82.984 | 66.412 | 86.298 | 92.444 | 109.642 | 101.193 | 148.168 | 187.847 | 182.131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 261 | 220 | 220 | 3.237 | 1.888 | 3.849 | 103 | 2.525 | 92.617 | 140.571 | 176.934 | 123.432 |
| Total debt | 0 | 0 | 0 | 0 | 261 | 220 | 220 | 3.237 | 1.888 | 3.849 | 103 | 2.525 | 92.617 | 140.571 | 176.934 | 123.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2024 | — | — |
UE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TB Management | Management | 2018 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
HB Management | Management | 2008 | — | — |
HF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Deputy Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Familieselskabet Værndal ApS | Company | 50.0% | 50.0% | 2019 |
Familieselskabet Bisgaard ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Hjarsbæk Rasmussen | Management | 0 companies |
| Ulrik Ernst Rasmussen | Chief Executive Officer | 0 companies |
| Torben Børsting | Management | 0 companies |
| Erik Sandberg | Chief Executive Officer | 0 companies |
| Henrik Bisgaard Jensen | Management | 0 companies |
| Henrik Fomsgaard-Knudsen | Chief Executive Officer | 0 companies |
| Søren Celinder | Board of Directors | 0 companies |
| Dennis Vad Lauridsen | Chairman | 0 companies |
| Karoline Amalie Qvirin Kristensen | Board of Directors | 0 companies |
| Martin Busk Andersen | Board of Directors | 0 companies |
| Frank Lorenz | Chairman | 0 companies |
| Toke Værndal | Deputy Chairman | 0 companies |