| Revenue | DKK -28K | -12% |
| EBITDA | DKK -28K | +12% |
| Net profit | DKK 5,6M | +176% |
| Total assets | DKK 165,4M | +3% |
| Equity | DKK 147,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 28.789 | 55.576 | 6.639 | 58.527 | 30.916 | -188 | -32 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.360 | 50.545 | 110.094 | 31.032 | -6.082 | -30.157 | -145 | -145 | -148 | -148 | -134 | -188 | -32 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.360 | 50.545 | 110.094 | 31.032 | -6.082 | -30.157 | -145 | -145 | -148 | -148 | -134 | -188 | -32 | -28 |
| Net financials | 1.697 | 50.491 | 112.691 | 33.956 | -4.067 | -28.241 | 28.371 | 54.941 | 5.380 | 58.304 | 30.127 | -11.423 | -8.941 | 5.784 |
| Profit before tax | 1.317 | 50.056 | 111.261 | 32.282 | -5.560 | -29.851 | 28.226 | 54.796 | 5.232 | 58.157 | 29.993 | -11.611 | -8.973 | 5.756 |
| Tax | 359 | 12.584 | 26.076 | 1.712 | 1.851 | -6.419 | 6.235 | 11.950 | 1.354 | 12.811 | 4.677 | -1.339 | -1.588 | 138 |
| Net profit | 957 | 37.472 | 85.185 | 30.570 | -7.410 | -23.432 | 21.991 | 42.846 | 3.878 | 45.345 | 25.317 | -10.272 | -7.385 | 5.618 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 83.331 | 135.231 | 236.762 | 268.404 | 263.618 | 235.855 | 227.045 | 282.619 | 186.037 | 259.829 | 208.334 | 178.096 | 160.454 | 165.402 |
| Equity | 8.912 | 46.384 | 131.569 | 162.139 | 154.728 | 131.296 | 153.287 | 196.133 | 170.012 | 215.357 | 160.673 | 150.402 | 143.017 | 147.335 |
| Long-term debt | 69.250 | 64.250 | 54.250 | 54.250 | 54.250 | 54.250 | 29.875 | 29.875 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.140 | 22.046 | 23.572 | 16.667 | 17.441 | 28.074 | 22.398 | 41.954 | 15 | 21.580 | 38.807 | 20.180 | 10.312 | 10.589 |
| Total debt | 73.390 | 86.296 | 77.822 | 70.917 | 71.691 | 82.324 | 52.273 | 71.829 | 15 | 21.580 | 38.807 | 20.180 | 10.312 | 10.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2022 | — | — |
EG Management | Management | 2021 | — | — |
LM Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Domis ApS | Company | 50.0% | 50.0% | 2023 |
CBH II ApS | Company | 33.3% | 33.3% | 2015 |
Hommelhoff Group A/S | Company | 50.0% | 50.0% | 2010 |
MVP HOLDING 2007 ApS | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nemanja Stankovic | Management | 0 companies |
| Elsebeth Gutheil Stoker | Management | 0 companies |
| Lars-Erik Mors Larsen | Management | 0 companies |
| Ole Bjørvig Pedersen | Chairman | 0 companies |
| Per Lilholt | Chairman | 0 companies |
| Andreas Haugstrup Hommelhoff | Chairman | 0 companies |
| John Skovbjerg Hansen | Chairman | 0 companies |
| Ole Byriel | Chairman | 0 companies |
| Anette Adeline Ledet | Board of Directors | 0 companies |
| Nicolai Hommelhoff | Board of Directors | 0 companies |