| Revenue | DKK 2,3M | +152% |
| EBITDA | DKK 2,1M | -58% |
| Net profit | DKK -3,3M | -281% |
| Total assets | DKK 175,7M | -7% |
| Equity | DKK 78,8M | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | 710 | -432 | 1.406 | 314 | 743 | -109 | -1.032 | -1.016 | -985 | 773 | 1.715 | 925 | 2.333 |
| Staff expenses | -0 | -0 | -680 | -1.557 | -2.585 | -960 | -1.019 | -517 | -426 | -608 | -706 | -903 | -814 | -844 |
| EBITDA | 114 | 710 | 1.137 | -158 | -2.438 | 33 | -1.088 | -1.475 | -1.442 | 3.093 | 17.067 | 306 | 4.880 | 2.074 |
| Depreciation & amort. | -54 | -93 | 255 | 492 | -1.006 | -761 | -627 | 701 | -438 | -313 | -237 | -281 | -457 | -668 |
| EBIT | 61 | 617 | 882 | -650 | -3.444 | -728 | -1.714 | -2.176 | -1.881 | 2.780 | 16.829 | 25 | 4.423 | 1.406 |
| Net financials | 1.070 | -687 | -490 | -199 | -70 | 1.417 | 3.984 | 2.449 | 5.693 | -1.714 | -2.726 | -5.464 | -5.485 | -5.685 |
| Profit before tax | 1.130 | -70 | 391 | -849 | -3.514 | 689 | 2.270 | 273 | 6.985 | 1.066 | 14.103 | -5.439 | -1.062 | -4.279 |
| Tax | 296 | -0 | -649 | -223 | -745 | 132 | 507 | 75 | 1.565 | 252 | 3.134 | -1.254 | -184 | -938 |
| Net profit | 834 | -70 | 1.040 | -626 | -2.769 | 557 | 1.763 | 198 | 5.420 | 814 | 10.969 | -4.185 | -877 | -3.341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.397 | 35.034 | 54.932 | 86.086 | 104.467 | 152.362 | 127.782 | 332.439 | 250.863 | 190.273 | 203.959 | 197.684 | 188.419 | 175.681 |
| Equity | 372 | 302 | 33.639 | 66.422 | 63.653 | 64.211 | 65.974 | 66.172 | 84.869 | 85.683 | 96.652 | 92.467 | 91.590 | 78.836 |
| Long-term debt | 19.535 | 19.508 | 15.555 | 15.013 | 14.464 | 43.209 | 42.696 | 59.181 | 41.573 | 41.369 | 40.764 | 40.182 | 39.601 | 39.064 |
| Short-term debt | 4.491 | 15.224 | 2.105 | 1.219 | 23.326 | 41.732 | 15.350 | 203.380 | 116.298 | 54.845 | 54.998 | 54.678 | 47.030 | 47.954 |
| Total debt | 24.026 | 34.732 | 17.660 | 16.231 | 37.790 | 84.941 | 58.046 | 262.561 | 157.871 | 96.214 | 95.762 | 94.860 | 86.631 | 87.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2009 | — | — |
KF Management | Management | 2013 | — | — |
MM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Plantage Holding ApS | Company | 100.0% | 100.0% | 2023 |
NEBBEGÅRD INVEST A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Bruno Jensen | Management | 0 companies |
| Karsten Frost Mathiesen | Management | 0 companies |
| Morten Mathiesen | Management | 0 companies |