| Revenue | DKK 0 | — |
| EBITDA | DKK 936K | -14% |
| Net profit | DKK 774K | -9% |
| Total assets | DKK 24,5M | +119% |
| Equity | DKK -2,4M | +25% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.846 | 55.863 | 58.665 | 50.598 | 42.179 | 41.258 | 36.078 | 5.757 | 4.205 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15.180 | 57.055 | 186.790 | 88.339 | 118.281 | 76.545 | 38.879 | 3.037 | 822 | 1.093 | 936 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15.180 | 57.055 | 186.790 | 88.339 | 118.281 | 76.545 | 38.879 | 3.037 | 822 | 1.093 | 936 |
| Net financials | -13.813 | -34.046 | -32.668 | -9.314 | -12.833 | -12.328 | -11.134 | 39.629 | 87.546 | -6 | -190 |
| Profit before tax | 1.367 | 23.009 | 154.122 | 79.025 | 105.448 | 64.217 | 27.745 | 42.666 | 88.368 | 1.087 | 746 |
| Tax | 298 | 5.270 | 30.868 | 24.325 | 22.723 | 13.148 | 6.041 | 522 | -144 | 239 | -28 |
| Net profit | 1.069 | 17.261 | 124.318 | 54.700 | 82.724 | 51.068 | 21.704 | 42.144 | 88.512 | 848 | 774 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 968.128 | 976.926 | 1.104.611 | 813.143 | 895.252 | 958.679 | 977.610 | 422.610 | 506.625 | 11.159 | 24.482 |
| Equity | 1.026 | 18.287 | 142.605 | 196.806 | 279.346 | 330.414 | 352.118 | 388.785 | 477.297 | -3.139 | -2.365 |
| Long-term debt | 955.744 | 936.374 | 661.367 | 515.323 | 491.262 | 473.829 | 488.449 | 32.717 | 28.338 | 13.322 | 22.121 |
| Short-term debt | 10.937 | 15.404 | 264.164 | 44.443 | 45.598 | 64.527 | 35.068 | 1.108 | 990 | 977 | 4.726 |
| Total debt | 966.681 | 951.779 | 925.531 | 559.766 | 536.860 | 538.356 | 523.517 | 33.824 | 29.328 | 14.298 | 26.847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2013 | — | — |
CS Management | Management | 2012 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TM Management | Management | 2019 | — | — |
JA Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Hofman Laursen | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Mark Christoffer Kaa Fleischer | Chief Executive Officer | 0 companies |
| Thomas Myliin Lings | Management | 0 companies |
| Jannick Andreas Holm | Management | 0 companies |
| Maria Kaa Andersen | Board of Directors | 0 companies |
| Claus Dennig Jespersen | Board of Directors | 0 companies |
| Michael Brag | Chairman | 0 companies |
| Sam Baroudy | Chairman | 0 companies |
| Allan Kaae Jacobsen | Chairman | 0 companies |
| Bjarne Rasmussen | Board of Directors | 0 companies |
| Hans Christian Nielsson | Chairman | 0 companies |
| Kurt Kim Petersen | Chairman | 0 companies |
| Gert Stougård Rasmussen | Board of Directors | 0 companies |