| Revenue | DKK 1,8M | -2% |
| EBITDA | DKK 1,8M | -2% |
| Net profit | DKK 46,5M | +62% |
| Total assets | DKK 328,9M | +101% |
| Equity | DKK 307,3M | +116% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -43 | -18 | -32 | -31 | 376 | 749 | 781 | 922 | 1.316 | 1.796 | 1.836 | 1.851 | 1.806 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -43 | -18 | -32 | -31 | 376 | 749 | 781 | 922 | 1.316 | 1.796 | 1.836 | 1.851 | 1.806 |
| Depreciation & amort. | -0 | -0 | -0 | -1.151 | -0 | -106 | -227 | -227 | -300 | -504 | -675 | -651 | -667 | -667 |
| EBIT | -21 | -43 | -18 | -1.182 | -31 | 270 | 522 | 554 | 622 | 812 | 1.120 | 1.185 | 1.184 | 1.139 |
| Net financials | 14 | 185 | 542 | 4.821 | 11.904 | 2.628 | 6.160 | 9.633 | 7.764 | 3.314 | 10.349 | 76.188 | 28.072 | 45.804 |
| Profit before tax | -7 | 142 | 525 | 3.638 | 11.873 | 2.898 | 6.682 | 10.188 | 8.386 | 4.126 | 11.469 | 77.373 | 29.257 | 46.943 |
| Tax | 3 | -0 | 59 | -37 | 13 | 37 | 84 | 75 | 42 | 58 | 138 | 234 | 471 | 444 |
| Net profit | -10 | 142 | 466 | 3.675 | 11.860 | 2.861 | 6.598 | 10.113 | 8.344 | 4.068 | 11.331 | 77.139 | 28.785 | 46.499 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 970 | 1.018 | 1.453 | 10.299 | 18.273 | 25.759 | 28.439 | 42.224 | 53.178 | 58.209 | 67.082 | 129.371 | 163.523 | 328.918 |
| Equity | 957 | 1.003 | 1.372 | 3.836 | 15.697 | 11.974 | 16.426 | 20.939 | 21.006 | 25.074 | 36.405 | 113.544 | 142.329 | 307.316 |
| Long-term debt | 0 | 0 | 0 | 3.350 | 0 | 7.092 | 6.732 | 10.060 | 16.082 | 288 | 288 | 288 | 15.392 | 288 |
| Short-term debt | 13 | 15 | 81 | 3.112 | 2.576 | 6.666 | 5.207 | 11.141 | 15.749 | 32.343 | 29.792 | 14.850 | 5.024 | 20.473 |
| Total debt | 13 | 15 | 81 | 6.462 | 2.576 | 13.758 | 11.939 | 21.201 | 31.831 | 32.631 | 30.080 | 15.138 | 20.416 | 20.760 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2024 | — | — |
DP Management | Management | 2020 | — | — |
HJ Founder | Founder | 2007 | — | — |
JH Management | Management | 2020 | — | — |
LG Management | Management | 2020 | — | — |
PE Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bach Agerslev | Management | 0 companies |
| Dirk Paulmann | Management | 0 companies |
| Henrik Jørgensen | Founder | 0 companies |
| Jan Håkan Ingvar Aronsson | Management | 0 companies |
| Leif Gunnar Patric Fänegård | Management | 0 companies |
| Paul Edward Manley | Management | 0 companies |
| Derek James Murphy | Board of Directors | 0 companies |
| Shawn Krenke | Board of Directors | 0 companies |
| Michael Noel Finneran | Board of Directors | 0 companies |