| Revenue | DKK 0 | — |
| EBITDA | DKK -21K | +81% |
| Net profit | DKK 5,6M | +2% |
| Total assets | DKK 68,7M | +1% |
| Equity | DKK 62,5M | +3% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.423 | 27.458 | -460 | 478 | -169 | -866 | -420 | 0 | 0 | 0 | 0 |
| Staff expenses | -943 | -979 | -1.875 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16.453 | 19.084 | -2.334 | 478 | -169 | -866 | -420 | -869 | -488 | -111 | -21 |
| Depreciation & amort. | -9.292 | -9.250 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.161 | 9.834 | -2.334 | 478 | -169 | -866 | -420 | -869 | -488 | -111 | -21 |
| Net financials | -5.955 | -4.667 | 851 | -4.209 | -3.502 | 5.630 | 6.600 | 6.442 | 9.329 | 6.377 | 6.170 |
| Profit before tax | 1.206 | 5.167 | -1.483 | -3.730 | -3.671 | 4.764 | 6.180 | 5.573 | 8.841 | 6.266 | 6.149 |
| Tax | 1.083 | 2.022 | -0 | -0 | -999 | 715 | 897 | 542 | 1.465 | 766 | 529 |
| Net profit | 123 | 3.146 | -1.483 | -3.730 | -2.672 | 4.049 | 5.283 | 5.031 | 7.376 | 5.499 | 5.620 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199.876 | 192.126 | 79.175 | 72.190 | 73.102 | 79.402 | 74.214 | 77.690 | 82.371 | 68.061 | 68.722 |
| Equity | 67.162 | 70.584 | 66.855 | 63.043 | 60.459 | 64.481 | 56.862 | 56.768 | 63.631 | 60.577 | 62.504 |
| Long-term debt | 110.288 | 100.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.435 | 19.895 | 12.320 | 9.042 | 8.619 | 10.333 | 12.174 | 15.335 | 13.327 | 1.723 | 56 |
| Total debt | 132.714 | 120.497 | 12.320 | 9.042 | 8.619 | 10.333 | 12.174 | 15.335 | 13.327 | 1.723 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2016 | — | — |
TH Management | Management | 2016 | — | — |
KB Management | Management | 2007 | — | — |
JK Management | Management | 2007 | — | — |
JZ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMPENSION LIVSFORSIKRING A/S | Company | 100.0% | 100.0% | 2016 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2008 | |
| Individual | 10.0% | 10.0% | 2008 | |
BRANCOR CAPITAL PARTNERS ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Wilfried Hartmut von Dechend | Management | 0 companies |
| Thomas Hvalsø Hansen | Management | 0 companies |
| Kim Brangstrup | Management | 0 companies |
| Jan Kurt Eberlin Christensen | Management | 0 companies |
| Jens-Peter Zink | Management | 0 companies |
| Maarten Reinder Scholten | Board of Directors | 0 companies |
| Rasmus Tore Lund Jacobsen | Board of Directors | 0 companies |
| Peter Høstgaard-Jensen | Board of Directors | 0 companies |
| Johan Henrik Krefting | Board of Directors | 0 companies |
| Søren Vendelbo Jacobsen | Chairman | 0 companies |
| René Krogh Andersen | Board of Directors | 0 companies |
| Jeppe Øvli Øvlesen | Board of Directors | 0 companies |
| Hüseyin Meric | Board of Directors | 0 companies |
| Torbjørn Lange | Chairman | 0 companies |
| Rune Holmgaard-Poulsen | Board of Directors | 0 companies |
| Preben Edvard Kønig | Chairman | 0 companies |
| Anne Charlotte Mark | Chairman | 0 companies |
| Paal August Nordhagen | Board of Directors | 0 companies |
| Odd Torland | Board of Directors | 0 companies |