| Revenue | DKK 6K | -100% |
| EBITDA | DKK 6K | -100% |
| Net profit | DKK 2K | +101% |
| Total assets | DKK 141K | -100% |
| Equity | DKK 7K | -100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.483 | 4.601 | 6.126 | 4.425 | — | 5.379 | 6.369 | 7.435 | 7.371 | 7.334 | 7.884 | 8.212 | 8.887 | 9.540 | 6 |
| Staff expenses | -1.013.691 | -991 | -926 | -938 | -677 | -411 | -523 | -451 | -503 | -535 | -522 | -928 | -481 | -395 | -0 |
| EBITDA | 1.566.212 | 3.611 | 5.200 | 3.488 | 7.028 | 4.968 | 5.846 | 6.295 | 6.901 | 17.782 | 8.924 | 6.779 | 11.693 | 2.225 | 6 |
| Depreciation & amort. | -1.565.308 | -1.655 | -1.097 | -2.445 | -512 | -512 | -512 | -512 | -0 | -29 | -72 | -72 | -72 | -80 | -0 |
| EBIT | 904 | 1.955 | 4.103 | 1.042 | 6.515 | 4.455 | 5.334 | 5.783 | 6.901 | 17.753 | 8.851 | 6.707 | 11.621 | 2.145 | 6 |
| Net financials | -4.656.781 | -5.390 | -5.842 | -4.710 | -4.583 | -2.104 | -1.597 | -2.158 | -1.466 | -2.697 | -2.587 | -987 | -2.495 | -2.732 | -3 |
| Profit before tax | 912.618 | -1.948 | -1.739 | -3.667 | 1.933 | 2.351 | 3.737 | 3.625 | 5.435 | 15.056 | 6.264 | 5.720 | 9.126 | -587 | 3 |
| Tax | 915.453 | 743 | -311 | 3.631 | -179 | -0 | 784 | 922 | 1.184 | 3.306 | 1.253 | 1.231 | 1.892 | -131 | 1 |
| Net profit | -2.835 | -2.691 | -1.427 | -7.298 | 2.111 | 2.351 | 2.953 | 2.704 | 4.251 | 11.751 | 5.011 | 4.488 | 7.234 | -456 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 117.270 | 91.711 | 81.180 | 62.334 | 65.584 | 65.745 | 63.746 | 66.532 | 118.506 | 121.896 | 121.366 | 123.214 | 129.965 | 127.082 | 141 |
| Equity | 33.446 | 10.526 | 2.286 | -16.137 | -13.957 | -11.659 | -8.651 | -6.204 | 27.725 | 29.600 | 35.038 | 39.901 | 46.542 | 46.086 | 7 |
| Long-term debt | 40.268 | 37.713 | 34.825 | 32.709 | 72.075 | 70.755 | 67.465 | 66.196 | 74.801 | 72.614 | 68.003 | 62.136 | 61.167 | 59.572 | 74 |
| Short-term debt | 31.858 | 39.756 | 43.016 | 45.762 | 4.837 | 4.678 | 4.147 | 5.215 | 5.552 | 6.083 | 3.578 | 5.932 | 5.705 | 5.817 | 44 |
| Total debt | 72.125 | 77.469 | 77.840 | 78.471 | 76.912 | 75.433 | 71.613 | 71.411 | 80.353 | 78.697 | 71.581 | 68.068 | 66.872 | 65.389 | 119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2025 | — | — |
JA Management | Management | 2014 | — | — |
OM Management | Management | 2025 | — | — |
NK Management | Management | 2014 | — | — |
CR Management | Management | 2026 | — | — |
PB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NTR HOLDING A/S | Company | 100.0% | 100.0% | 2025 |
EMMIT HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
P.W.H. ApS | Company | 5.0% | 5.0% | 2017 |
J1 HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
ASMINDERØD FINANS ApS | Company | 10.0% | 10.0% | 2023 |
THYHOLM HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
FENICIA INVEST A/S | Company | 0.0% | 50.0% | 2014 |
APPELQUIST HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bonde Greis | Management | 0 companies |
| Jacob Anker Holm | Management | 0 companies |
| Ole Mikkelsen | Management | 0 companies |
| Niels Kristian Thygesen | Management | 0 companies |
| Christian Rossing Lønberg | Management | 0 companies |
| Pernille Bigaard | Management | 0 companies |
| Paul Wissa Hvelplund | Chairman | 0 companies |
| Janne Ahlgren Lønberg | Board of Directors | 0 companies |
| Morten Anker Kjær-Holm | Board of Directors | 0 companies |