| Revenue | DKK 44,3M | +122% |
| EBITDA | DKK 25,1M | +1966% |
| Net profit | DKK 17,6M | +349% |
| Total assets | DKK 293,2M | +22% |
| Equity | DKK 121,2M | +17% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 20.194 | 19.801 | 19.179 | 19.973 | 44.258 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.639 | 1.917 | 3.365 | 1.216 | 25.125 |
| Depreciation & amort. | -5.807 | -5.650 | -6.126 | -5.896 | -7.551 |
| EBIT | -1.168 | -3.733 | -2.761 | -4.680 | 17.574 |
| Net financials | -758 | -854 | -1.097 | -2.395 | -1.503 |
| Profit before tax | -1.926 | -4.587 | -3.858 | -7.075 | 16.071 |
| Tax | -361 | -1.152 | -8 | -0 | -1.540 |
| Net profit | -1.565 | -3.435 | -3.850 | -7.075 | 17.611 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 166.449 | 194.956 | 206.031 | 240.956 | 293.161 |
| Equity | 117.957 | 114.522 | 110.672 | 103.597 | 121.208 |
| Long-term debt | 43.295 | 70.662 | 78.287 | 127.192 | 158.986 |
| Short-term debt | 4.039 | 6.261 | 13.951 | 7.450 | 10.658 |
| Total debt | 47.334 | 76.923 | 92.238 | 134.642 | 169.644 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
HH Deputy | Deputy | 2022 |
MW Deputy | Deputy | 2022 |
MD Deputy | Deputy | 2022 |
MT Deputy | Deputy | 2022 |
RA Management | Management | 2025 |
| Former (16) | ||
HK Deputy | Deputy | 2009 – 2012 |
OF Management | Management | 2021 – 2022 |
GT | Deputy | 2009 – 2012 |
JS Deputy | Deputy | 2018 – 2022 |
JK Deputy | Deputy | 2009 – 2012 |
RJ Deputy | Deputy | 2018 – 2022 |
TB Deputy | Deputy | 2009 – 2012 |
PJ Management | Management | 2012 – 2015 |
BG Management | Management | 2009 – 2010 |
RS Management | Management | 2011 – 2012 |
HD Deputy | Deputy | 2018 – 2022 |
AH Deputy | Deputy | 2009 – 2012 |
AL Deputy | Deputy | 2018 – 2022 |
BK Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
HC Management | Management | 2010 – 2011 |
BH Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2022 | |
| Chairman | 2025 | |
| Board of Directors | 2014 | |
| Board of Directors | 2025 | |
| Former (10) | ||
| Board of Directors | 2012 – 2022 | |
| Board of Directors | 2012 – 2022 | |
| Deputy Chairman | 2009 – 2012 | |
| Board of Directors | 2012 – 2019 | |
| Chairman | 2012 – 2022 | |
| Chairman | 2009 – 2012 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Kalat Pedersen | Deputy | 0 companies |
| Ole Fritz Adeler | Management | 0 companies |
| Helle Hvidt Wallentin | Deputy | 0 companies |
| Mikkel Warming | Deputy | 0 companies |
| Grethe Tryghuus Rasmussen Kujack | Deputy | 0 companies |
| Jesper Schou Hansen | Deputy | 0 companies |
| Magnus Dalsgaard Smith | Deputy | 0 companies |
| Jan Kongebro | Deputy | 0 companies |
| Malte Tore Faber | Deputy | 0 companies |
| Ricky Jannik van Overeem | Deputy | 0 companies |
| Torben Benny Petersen | Deputy | 0 companies |
| Rebekka Auken Nymark | Management | 0 companies |
| Per Jacobsen | Management | 0 companies |
| Birgit Gerd Knudsholt | Management | 0 companies |
| Rasmus Schjødt Kold | Management | 0 companies |
| Hanne Dahlerup | Deputy | 0 companies |
| Ahmed Huseen Dhaqane | Deputy | 0 companies |
| Arne Lie-Olesen | Deputy | 0 companies |
| Bjarne Korshøj | Chief Executive Officer | 0 companies |
| Hans Christian Olsen | Management | 0 companies |
| Brian Hansen | Management | 0 companies |
| Jan Kauffmann | Board of Directors | 0 companies |
| Povl Dam Markussen | Board of Directors | 0 companies |
| Yen Meng-Lund | Board of Directors | 0 companies |
| Hanne Hansen | Board of Directors | 0 companies |
| Michel Onnik Berg Doukmadjian | Deputy Chairman | 0 companies |
| Henrik Plougmann Olsen | Chairman | 0 companies |
| Frank Brodersen | Board of Directors | 0 companies |
| Lars Therkildsen | Chairman | 0 companies |
| Svend Erik Pedersen | Chairman | 0 companies |
| Anders Jørn Jensen | Board of Directors | 0 companies |
| Lotte Bøjer | Board of Directors | 0 companies |
| Bente Hylleborg | Board of Directors | 0 companies |
| Niels Spittau | Board of Directors | 0 companies |
| Søren Birch | Board of Directors | 0 companies |
| Steen Otto Skriver Rasmussen | Board of Directors | 0 companies |