| Revenue | DKK 92,8M | +15% |
| EBITDA | DKK 52,7M | +35% |
| Net profit | DKK 19,4M | +74% |
| Total assets | DKK 1,5B | +7% |
| Equity | DKK 1,2B | +2% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 82.566 | 81.218 | 80.356 | 80.696 | 92.796 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 43.694 | 48.175 | 48.006 | 38.974 | 52.670 |
| Depreciation & amort. | -30.396 | -30.303 | -31.008 | -34.293 | -34.203 |
| EBIT | 13.298 | 17.872 | 16.998 | 4.681 | 18.467 |
| Net financials | -641 | -965 | -2.495 | 2.295 | 1.434 |
| Profit before tax | 12.657 | 16.907 | 14.503 | 6.963 | 19.901 |
| Tax | -61 | -444 | -296 | -4.182 | 494 |
| Net profit | 12.718 | 17.351 | 14.799 | 11.145 | 19.407 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.198.674 | 1.247.600 | 1.289.324 | 1.363.189 | 1.453.078 |
| Equity | 1.091.343 | 1.108.693 | 1.132.463 | 1.136.069 | 1.153.511 |
| Long-term debt | 36.204 | 73.959 | 97.790 | 157.546 | 198.454 |
| Short-term debt | 71.127 | 64.948 | 59.071 | 69.574 | 101.113 |
| Total debt | 107.331 | 138.907 | 156.861 | 227.120 | 299.567 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2018 |
| Former (3) | ||
FE Deputy | Deputy | 2014 – 2018 |
BE Management | Management | 2009 – 2015 |
JC Management | Management | 2015 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Deputy Chairman | 2022 | |
| Board of Directors | 2022 | |
| Board of Directors | 2021 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (17) | ||
| Deputy Chairman | 2018 – 2022 | |
| Board of Directors | 2010 – 2018 | |
| Board of Directors | 2014 – 2022 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2010 – 2014 | |
| Chairman | 2018 – 2022 | |
| Board of Directors | 2014 – 2020 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2018 – 2021 | |
UB | Deputy Chairman | 2010 – 2014 |
| Chairman | 2014 – 2018 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Finna Eriksen | Deputy | 0 companies |
| Morten Aaby Nielsen | Management | 0 companies |
| Bent Erik Skovkær Hansen | Management | 0 companies |
| Jens Christian Blach Olesen | Management | 0 companies |
| Rasmus Sven Vetter | Deputy Chairman | 0 companies |
| Annette Vahlgreen | Board of Directors | 0 companies |
| Anders Kjær Kristensen | Board of Directors | 0 companies |
| Morten Brinkmann Sandersen | Board of Directors | 0 companies |
| Lars Andresen | Chairman | 0 companies |
| Karen Elizabeth Friis Clausager | Board of Directors | 0 companies |
| Hermann Haldrup | Board of Directors | 0 companies |
| Lars Peter Jensen | Board of Directors | 0 companies |
| Niels Krebs Hansen | Deputy Chairman | 0 companies |
| Martin Glerup | Board of Directors | 0 companies |
| Jens Styrbæk Lauritzen | Chairman | 0 companies |
| Per Nyborg | Board of Directors | 0 companies |
| Palle Jensen | Board of Directors | 0 companies |
| Mikael Lisberg Toft | Board of Directors | 0 companies |
| Per Cæsar Torp | Board of Directors | 0 companies |
| Brian Christensen | Board of Directors | 0 companies |
| Liselotte Lynge Jensen | Board of Directors | 0 companies |
| Uffe Bro | Deputy Chairman | 0 companies |
| Kirsten Ingemann Sørensen | Chairman | 0 companies |
| Albert Veggerby Andersen | Board of Directors | 0 companies |
| Bjarne Jensen | Board of Directors | 0 companies |
| Niels Bach | Board of Directors | 0 companies |
| Jakob Vium Dyrman | Board of Directors | 0 companies |
| Poul Vejen | Board of Directors | 0 companies |