| Revenue | DKK 5,8M | +852% |
| EBITDA | DKK 5,8M | +852% |
| Net profit | DKK 4,6M | +1120% |
| Total assets | DKK 11,9M | +84% |
| Equity | DKK 8,7M | +114% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 593 | 561 | 580 | 554 | 599 | 790 | 692 | 527 | 728 | 656 | 572 | 782 | 607 | 5.776 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 593 | 561 | 580 | 554 | 599 | 790 | 692 | 527 | 728 | 656 | 572 | 782 | 607 | 5.776 |
| Depreciation & amort. | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -73 |
| EBIT | 515 | 483 | 502 | 476 | 521 | 712 | 614 | 449 | 650 | 578 | 494 | 704 | 528 | 5.703 |
| Net financials | -181 | -163 | -60 | -158 | -72 | -69 | -57 | -49 | -43 | -37 | -39 | -66 | -42 | -35 |
| Profit before tax | 334 | 320 | 442 | 318 | 449 | 643 | 557 | 401 | 607 | 541 | 455 | 638 | 486 | 5.668 |
| Tax | 87 | 12 | 101 | 72 | 101 | 142 | 123 | 88 | 134 | 119 | 100 | 140 | 107 | 1.041 |
| Net profit | 247 | 308 | 341 | 246 | 348 | 501 | 434 | 313 | 473 | 422 | 355 | 497 | 379 | 4.628 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.384 | 6.375 | 6.515 | 6.486 | 6.255 | 6.394 | 6.528 | 6.408 | 6.616 | 6.714 | 6.828 | 7.131 | 6.480 | 11.928 |
| Equity | 1.045 | 1.354 | 1.694 | 441 | 689 | 1.190 | 1.624 | 1.937 | 2.411 | 2.833 | 3.188 | 3.685 | 4.064 | 8.692 |
| Long-term debt | 3.484 | 4.085 | 3.780 | 4.758 | 4.297 | 3.845 | 3.372 | 2.907 | 2.433 | 2.028 | 1.651 | 1.286 | 1.016 | 1.977 |
| Short-term debt | 1.365 | 434 | 474 | 684 | 620 | 663 | 791 | 777 | 941 | 976 | 1.067 | 1.203 | 409 | 384 |
| Total debt | 4.849 | 4.519 | 4.254 | 5.442 | 4.917 | 4.508 | 4.163 | 3.685 | 3.374 | 3.004 | 2.718 | 2.489 | 1.425 | 2.361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MT-LAK ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Radich Johansen | Management | 0 companies |
| Grethe Johansen | Chairman | 0 companies |
| Mette Radich Pedersen | Chairman | 0 companies |
| Magnus Radich Pedersen | Board of Directors | 0 companies |
| Tom Pedersen | Board of Directors | 0 companies |
| Alexander Radich Pedersen | Board of Directors | 0 companies |