| Revenue | DKK 15,6M | -17% |
| EBITDA | DKK 15,4M | -18% |
| Net profit | DKK 6,3M | +5% |
| Total assets | DKK 172,1M | -2% |
| Equity | DKK 98,8M | +7% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.111 | 4.503 | 9.358 | 13.295 | 13.908 | 13.987 | 14.331 | 15.889 | 16.077 | 18.940 | 15.626 |
| Staff expenses | -105 | -121 | -122 | -190 | -190 | -190 | -190 | -190 | -191 | -252 | -252 |
| EBITDA | 1.019 | 4.404 | 9.236 | 13.105 | 13.718 | 13.797 | 14.141 | 15.699 | 15.886 | 18.688 | 15.374 |
| Depreciation & amort. | -0 | -0 | -0 | -4.780 | -4.780 | -4.780 | -5.489 | -5.881 | -5.881 | -8.831 | -5.281 |
| EBIT | 1.019 | 4.404 | 9.236 | 8.325 | 8.938 | 9.018 | 8.652 | 9.817 | 10.005 | 9.857 | 10.093 |
| Net financials | -740 | -153 | -1.909 | -3.261 | -3.094 | -2.587 | -2.474 | -2.738 | -2.466 | -2.193 | -2.029 |
| Profit before tax | 278 | 4.252 | 7.326 | 5.064 | 5.844 | 6.430 | 6.179 | 7.079 | 7.539 | 7.664 | 8.064 |
| Tax | 73 | 939 | 1.613 | 1.121 | 1.286 | 1.419 | 1.362 | 1.558 | 1.661 | 1.687 | 1.798 |
| Net profit | 205 | 3.313 | 5.713 | 3.943 | 4.558 | 5.011 | 4.817 | 5.521 | 5.878 | 5.977 | 6.266 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.636 | 100.289 | 169.673 | 191.213 | 185.876 | 181.196 | 196.311 | 190.098 | 183.188 | 175.319 | 172.144 |
| Equity | 26.705 | 55.198 | 60.911 | 60.780 | 65.338 | 70.349 | 75.166 | 80.687 | 86.566 | 92.543 | 98.809 |
| Long-term debt | 21.984 | 41.476 | 75.944 | 114.939 | 105.003 | 95.016 | 85.016 | 92.137 | 78.398 | 66.521 | 57.139 |
| Short-term debt | 2.874 | 2.604 | 30.461 | 13.837 | 13.392 | 13.204 | 32.956 | 13.641 | 14.129 | 12.348 | 11.698 |
| Total debt | 24.858 | 44.079 | 106.406 | 128.776 | 118.395 | 108.220 | 117.972 | 105.778 | 92.527 | 78.869 | 68.837 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2025 | — | — |
SC Management | Management | 2025 | — | — |
SA Management | Management | 2014 | — | — |
BH Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARSTEN RASMUSSEN HOLDING A/S | Company | 5.0% | 5.0% | 2015 |
TEX INVEST. IKAST A/S | Company | 5.0% | 5.0% | 2014 |
SPECIALLÆGESELSKABET LINDHARDT OG NIELSEN ApS | Company | 5.0% | 5.0% | 2015 |
A/S ROMODAN | Company | 5.0% | 5.0% | 2015 |
Familieselskabet Gantzel Pedersen Holding ApS | Company | 5.0% | 5.0% | 2014 |
SALUT A/S | Company | 5.0% | 5.0% | 2015 |
Cibus PropCo 1 ApS | Company | 100.0% | 100.0% | 2025 |
IKAST INVEST A/S | Company | 5.0% | 5.0% | 2014 |
| Individual | 20.0% | 20.0% | 2015 | |
TOPO HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Marcus Kruus | Management | 0 companies |
| Sten Christian Henrik Fredrixon | Management | 0 companies |
| Steen Aaes-Jørgensen | Management | 0 companies |
| Brian Huus | Management | 0 companies |
| Flemming Storgaard | Board of Directors | 0 companies |
| Michael Arne Christensen | Board of Directors | 0 companies |
| Karsten Beedholm Rasmussen | Board of Directors | 0 companies |
| Thomas Michalski | Board of Directors | 0 companies |
| Villy Bukbjerg Fiedler | Board of Directors | 0 companies |
| Sune Aaes-Jørgensen | Board of Directors | 0 companies |