| Revenue | DKK 3,5M | +8% |
| EBITDA | DKK 3,4M | +15% |
| Net profit | DKK 1,9M | +12% |
| Total assets | DKK 64,2M | +0% |
| Equity | DKK 18,3M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | 8 | -4 | 0 | 690 | -5 | -164 | -15 | 227 | 2.550 | 3.246 | 3.141 | 3.204 | 3.450 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -304 | -225 | -0 |
| EBITDA | 13 | 8 | -4 | 25 | 690 | -5 | -164 | -15 | 2.227 | 7.017 | 3.246 | 7.057 | 2.978 | 3.430 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | 8 | -4 | 25 | 690 | -5 | -164 | -15 | 2.227 | 7.017 | 3.246 | 7.057 | 2.978 | 3.430 |
| Net financials | 0 | 0 | 0 | 0 | 6 | -32 | -178 | 31 | 40 | -155 | -356 | -391 | -743 | -930 |
| Profit before tax | 8 | 8 | -4 | 25 | 696 | -37 | -342 | 16 | 2.266 | 6.863 | 2.891 | 6.666 | 2.235 | 2.499 |
| Tax | 2 | 2 | 4 | 12 | 63 | -8 | -75 | 4 | 499 | 1.510 | 636 | 1.508 | 494 | 552 |
| Net profit | 6 | 6 | -8 | 12 | 633 | -29 | -267 | 13 | 1.768 | 5.353 | 2.255 | 5.159 | 1.741 | 1.947 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 838 | 824 | 2.249 | 4.352 | 1.514 | 11.310 | 11.646 | 16.130 | 45.950 | 62.155 | 64.359 | 64.248 | 64.251 | 64.226 |
| Equity | 714 | 722 | 714 | 727 | 1.360 | 1.330 | 1.064 | 1.076 | 2.844 | 8.197 | 10.451 | 15.610 | 17.351 | 18.288 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.615 | 32.615 | 32.615 | 32.615 | 33.504 |
| Short-term debt | 12 | -2 | 1.431 | 3.534 | 154 | 9.980 | 10.582 | 14.978 | 42.399 | 19.518 | 19.468 | 13.229 | 11.491 | 9.656 |
| Total debt | 12 | -2 | 1.431 | 3.534 | 154 | 9.980 | 10.582 | 14.978 | 42.399 | 52.133 | 52.083 | 45.844 | 44.106 | 43.160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Founder | Founder | 2008 | — | — |
GT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Valnøddeparken Invest ApS | Company | 100.0% | 100.0% | 2024 |
SAMBYG A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Christian Andersen-Reeh | Founder | 0 companies |
| Grimur Thor Lund | Chief Executive Officer | 0 companies |
| Jesper Nyborg | Management | 0 companies |
| Lars Riisberg | Board of Directors | 0 companies |
| Troels Severinsen | Chairman | 0 companies |
| Nicolai Nyborg | Board of Directors | 0 companies |
| Anette Nyborg | Chairman | 0 companies |
| Niels Jørn Holm | Chairman | 0 companies |
| Thomas Nyborg | Board of Directors | 0 companies |
| Bente Holm | Board of Directors | 0 companies |
| Lars Rasch Børglum | Board of Directors | 0 companies |