| Revenue | DKK 39,4M | +121% |
| EBITDA | DKK 22,7M | +806% |
| Net profit | DKK 9,7M | +238% |
| Total assets | DKK 293,4M | +18% |
| Equity | DKK 102,5M | +10% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 19.508 | 16.980 | 16.446 | 17.882 | 39.440 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.116 | 3.062 | 731 | 2.509 | 22.742 |
| Depreciation & amort. | -4.888 | -5.302 | -5.639 | -6.026 | -6.484 |
| EBIT | 2.228 | -2.240 | -4.908 | -3.517 | 16.258 |
| Net financials | -1.070 | -1.131 | -1.383 | -3.038 | -4.107 |
| Profit before tax | 1.158 | -3.371 | -6.291 | -6.555 | 12.151 |
| Tax | 222 | -740 | -1.381 | 483 | 2.464 |
| Net profit | 936 | -2.631 | -4.910 | -7.038 | 9.687 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 187.172 | 194.534 | 219.036 | 249.693 | 293.423 |
| Equity | 107.440 | 104.809 | 99.899 | 92.861 | 102.548 |
| Long-term debt | 68.245 | 74.810 | 90.267 | 144.092 | 173.945 |
| Short-term debt | 6.771 | 9.994 | 25.510 | 8.976 | 10.214 |
| Total debt | 75.016 | 84.804 | 115.777 | 153.068 | 184.159 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
HH Deputy | Deputy | 2022 |
MW Deputy | Deputy | 2022 |
MD Deputy | Deputy | 2022 |
MT Deputy | Deputy | 2022 |
RA Management | Management | 2025 |
| Former (9) | ||
OF Management | Management | 2021 – 2022 |
JS Deputy | Deputy | 2018 – 2022 |
RJ Deputy | Deputy | 2018 – 2022 |
PJ Management | Management | 2012 – 2015 |
HD Deputy | Deputy | 2018 – 2022 |
AL Deputy | Deputy | 2018 – 2022 |
BK Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
BH Management | Management | 2022 – 2025 |
TK Chief Executive Officer | Chief Executive Officer | 2007 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2022 | |
| Chairman | 2025 | |
| Board of Directors | 2014 | |
| Board of Directors | 2025 | |
| Former (15) | ||
| Board of Directors | 2012 – 2022 | |
| Board of Directors | 2012 – 2022 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2012 – 2019 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2007 – 2012 | |
| Chairman | 2012 – 2022 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2007 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Fritz Adeler | Management | 0 companies |
| Helle Hvidt Wallentin | Deputy | 0 companies |
| Mikkel Warming | Deputy | 0 companies |
| Jesper Schou Hansen | Deputy | 0 companies |
| Magnus Dalsgaard Smith | Deputy | 0 companies |
| Malte Tore Faber | Deputy | 0 companies |
| Ricky Jannik van Overeem | Deputy | 0 companies |
| Rebekka Auken Nymark | Management | 0 companies |
| Per Jacobsen | Management | 0 companies |
| Hanne Dahlerup | Deputy | 0 companies |
| Arne Lie-Olesen | Deputy | 0 companies |
| Bjarne Korshøj | Chief Executive Officer | 0 companies |
| Brian Hansen | Management | 0 companies |
| Torben Kristen von der Recke Olsson | Chief Executive Officer | 0 companies |
| Jan Kauffmann | Board of Directors | 0 companies |
| Povl Dam Markussen | Board of Directors | 0 companies |
| Yen Meng-Lund | Board of Directors | 0 companies |
| Hanne Hansen | Board of Directors | 0 companies |
| Henrik Plougmann Olsen | Chairman | 0 companies |
| Helge Larsen | Board of Directors | 0 companies |
| Frank Brodersen | Board of Directors | 0 companies |
| Dorit Margrethe Dühring | Board of Directors | 0 companies |
| Bjarne Kaspersen Hansen | Board of Directors | 0 companies |
| Arly John Eskildsen | Board of Directors | 0 companies |
| Kjeld Kristian Hansen | Chairman | 0 companies |
| Lars Therkildsen | Chairman | 0 companies |
| Anders Jørn Jensen | Board of Directors | 0 companies |
| Lotte Bøjer | Board of Directors | 0 companies |
| Søren Birch | Board of Directors | 0 companies |
| Arne Englund Jørgensen | Board of Directors | 0 companies |
| Henrik Hilleberg | Board of Directors | 0 companies |
| Thomas Gyldal Petersen | Board of Directors | 0 companies |
| Lis Lykke Petersen | Board of Directors | 0 companies |
| Grethe Hummelmose Nissen | Board of Directors | 0 companies |