| Revenue | DKK 60,8M | +63% |
| EBITDA | DKK 28,9M | +131% |
| Net profit | DKK 17,9M | +1394% |
| Total assets | DKK 462,7M | +6% |
| Equity | DKK 319,7M | +6% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 40.423 | 39.102 | 31.257 | 37.385 | 60.818 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.239 | 14.807 | 9.293 | 12.515 | 28.860 |
| Depreciation & amort. | -18.296 | -15.907 | -13.551 | -13.541 | -13.749 |
| EBIT | -57 | -1.100 | -4.258 | -1.026 | 15.111 |
| Net financials | -906 | -1.057 | -974 | -359 | 174 |
| Profit before tax | -963 | -2.157 | -5.232 | -1.385 | 15.285 |
| Tax | -0 | -0 | -0 | -0 | -2.638 |
| Net profit | -963 | -2.157 | -5.232 | -1.385 | 17.923 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 422.128 | 423.256 | 420.168 | 435.288 | 462.672 |
| Equity | 310.587 | 308.430 | 303.198 | 301.813 | 319.736 |
| Long-term debt | 73.239 | 87.138 | 89.536 | 96.828 | 115.098 |
| Short-term debt | 7.602 | 9.388 | 9.134 | 18.347 | 9.538 |
| Total debt | 80.841 | 96.526 | 98.670 | 115.175 | 124.636 |
| 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 Chief Executive Officer | Chief Executive Officer | 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 | |
| Board of Directors | 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 | |
| Deputy Chairman | 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 | Chief Executive Officer | 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 | Board of Directors | 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 | Deputy Chairman | 0 companies |