| Revenue | DKK 24,3M | +78% |
| EBITDA | DKK 16,9M | +171% |
| Net profit | DKK 11,9M | +645% |
| Total assets | DKK 106,2M | +7% |
| Equity | DKK 72,4M | +19% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 15.899 | 17.759 | 16.590 | 13.623 | 24.254 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.282 | 11.299 | 8.670 | 6.237 | 16.906 |
| Depreciation & amort. | -3.390 | -3.397 | -3.259 | -3.402 | -3.405 |
| EBIT | 6.892 | 7.902 | 5.411 | 2.835 | 13.500 |
| Net financials | -953 | -871 | -829 | -972 | -976 |
| Profit before tax | 5.939 | 7.031 | 4.581 | 1.863 | 12.524 |
| Tax | -50 | -230 | -536 | 268 | 643 |
| Net profit | 5.990 | 7.261 | 5.118 | 1.595 | 11.881 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 90.113 | 96.678 | 100.985 | 99.657 | 106.248 |
| Equity | 44.041 | 52.116 | 59.450 | 60.630 | 72.403 |
| Long-term debt | 38.373 | 35.742 | 35.868 | 34.135 | 28.232 |
| Short-term debt | 7.699 | 8.819 | 5.667 | 4.891 | 5.613 |
| Total debt | 46.072 | 44.561 | 41.535 | 39.026 | 33.845 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (6) | ||
NS Management | Management | 2014 – 2014 |
HE Management | Management | 2014 – 2018 |
RP Deputy | Deputy | 2014 – 2018 |
IL Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
JC Management | Management | 2007 – 2008 |
JB Management | Management | 2008 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (10) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2022 | |
| Board of Directors | 2012 | |
| Board of Directors | 2023 | |
OV | Deputy Chairman | 2026 |
| Board of Directors | 2010 | |
| Chairman | 2026 | |
| Board of Directors | 2022 | |
| Board of Directors | 2026 | |
| Former (27) | ||
| Deputy Chairman | 2022 – 2026 | |
| Chairman | 2022 – 2026 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2010 – 2018 | |
| Deputy Chairman | 2019 – 2022 | |
| Deputy Chairman | 2014 – 2018 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2008 – 2010 | |
| Deputy Chairman | 2009 – 2012 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2014 – 2018 | |
| Deputy Chairman | 2008 – 2009 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2011 – 2018 | |
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2014 – 2022 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2016 – 2022 | |
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Sundberg | Management | 0 companies |
| Henrik Ellermann | Management | 0 companies |
| Rico Pedersen | Deputy | 0 companies |
| Ivan Lilleng | Chief Executive Officer | 0 companies |
| Marianne Almindsø Andersen | Chief Executive Officer | 0 companies |
| John Claus Enevoldsen | Management | 0 companies |
| John Buur Christiansen | Management | 0 companies |
| Lars Folmann Christiansen | Deputy Chairman | 0 companies |
| Christina Synnøve Elvan Birkemose | Chairman | 0 companies |
| Finn Klarskov Sommer Jensen | Board of Directors | 0 companies |
| Arne Erdman Jørgensen | Board of Directors | 0 companies |
| Jørgen Richardt Nielsen | Board of Directors | 0 companies |
| Lars Peter Christensen | Board of Directors | 0 companies |
| Marianne Tropp Ørgaard | Board of Directors | 0 companies |
| Flemming Jørgen Hansen | Board of Directors | 0 companies |
| Signe Dedenroth Sveigaard | Board of Directors | 0 companies |
| Finn Hansen | Board of Directors | 0 companies |
| Lisette Lind Larsen | Board of Directors | 0 companies |
| Anne Camilla Meyer | Deputy Chairman | 0 companies |
| René Kristian Tuekær Albrechtsen | Deputy Chairman | 0 companies |
| Knud Erik Hansen | Board of Directors | 0 companies |
| Thomas Spange Olsen | Board of Directors | 0 companies |
| Lars Erik Hansen | Board of Directors | 0 companies |
| Allan Thomas Pedersen | Board of Directors | 0 companies |
| Lars Henrik Bøtcher | Board of Directors | 0 companies |
| Lars Berg | Board of Directors | 0 companies |
| Bruno Pinto Skjøtt Østergaard | Deputy Chairman | 0 companies |
| Kurt Aksel Volmer Munck | Board of Directors | 0 companies |
| Ole Vive | Deputy Chairman | 0 companies |
| Lars Juul Andersen | Chairman | 0 companies |
| Niels Holger Karlshøj Madsen | Deputy Chairman | 0 companies |
| Karsten Juul Madsen | Board of Directors | 0 companies |
| Mark Sindahl Hjorth | Chairman | 0 companies |
| Eli Jacobi Nielsen | Board of Directors | 0 companies |
| Per Benny Thomsen | Board of Directors | 0 companies |
| Dennis Pihl Hansen | Board of Directors | 0 companies |
| Stine Marie Villum Olsen | Board of Directors | 0 companies |
| Jesper Beckmann | Board of Directors | 0 companies |
| John Preben Birkegaard Sørensen | Board of Directors | 0 companies |
| Klaus Holdorf-Jespersen | Board of Directors | 0 companies |
| Jette Hjortgaard Walbum | Board of Directors | 0 companies |
| Jørgen Egede Johannessen | Board of Directors | 0 companies |
| Michael Christensen | Board of Directors | 0 companies |
| Tanja Pedersen Larsson | Board of Directors | 0 companies |