| Revenue | DKK 5,7M | +7% |
| EBITDA | DKK 4,7M | +166% |
| Net profit | DKK 94K | +101% |
| Total assets | DKK 150,9M | +0% |
| Equity | DKK 38,5M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.098 | 5.477 | 5.800 | 5.309 | 5.668 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.961 | 12.720 | -6.331 | -7.161 | 4.707 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18.961 | 12.720 | -6.331 | -7.161 | 4.707 |
| Net financials | -1.101 | -577 | -1.026 | -4.199 | -4.587 |
| Profit before tax | 18.378 | 12.144 | -7.356 | -11.360 | 120 |
| Tax | 3.446 | 3.035 | -1.618 | -2.499 | 26 |
| Net profit | 14.932 | 9.109 | -5.738 | -8.861 | 94 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 168.163 | 172.975 | 163.436 | 150.896 | 150.884 |
| Equity | 43.857 | 52.966 | 47.228 | 38.367 | 38.461 |
| Long-term debt | 101.640 | 101.045 | 100.975 | 100.989 | 100.858 |
| Short-term debt | 8.565 | 3.066 | 1.777 | 692 | 835 |
| Total debt | 110.205 | 104.111 | 102.752 | 101.681 | 101.693 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 2026 |
| Former (5) | ||
JM Management | Management | 2007 – 2018 |
HA Management | Management | 2019 – 2021 |
SI Management | Management | 2018 – 2018 |
RB Management | Management | 2018 – 2019 |
MB Management | Management | 2021 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Chairman | 2021 – 2021 | |
| Chairman | 2021 – 2025 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2020 – 2021 | |
| Chairman | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Mikkelsen | Management | 0 companies |
| Henrik Anders Erik Gerdin | Management | 0 companies |
| Simon Issing Nielsen | Management | 0 companies |
| René Birch | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Kristian Fredrik Mehus | Management | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Johan Anders Lundkvist | Board of Directors | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| John Fredrik Jonsson | Chairman | 0 companies |