| Revenue | DKK 165K | -3% |
| EBITDA | DKK 165K | -3% |
| Net profit | DKK 162K | -3% |
| Total assets | DKK 844K | -2% |
| Equity | DKK 666K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.204 | 5.179 | 5.936 | 4.305 | 767 | 534 | 448 | 160 | 83 | 222 | 155 | 170 | 165 |
| Staff expenses | -0 | -5.030 | -5.174 | -2.813 | -1.777 | -58 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -224 | 149 | 762 | 1.492 | -1.010 | 476 | 448 | 160 | 83 | 222 | 155 | 170 | 165 |
| Depreciation & amort. | -0 | -861 | -757 | -716 | -282 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -224 | -713 | 5 | 776 | -1.292 | 475 | 448 | 160 | 83 | 222 | 155 | 170 | 165 |
| Net financials | -14 | -11 | -67 | -7 | 56 | 69 | 75 | 69 | 86 | 63 | 36 | 43 | 43 |
| Profit before tax | -238 | -724 | -63 | 769 | -1.236 | 545 | 523 | 229 | 169 | 285 | 191 | 213 | 207 |
| Tax | -8 | -153 | -32 | -313 | -272 | 120 | 115 | 50 | 37 | 63 | 42 | 46 | 46 |
| Net profit | -229 | -570 | -30 | 1.082 | -964 | 425 | 408 | 179 | 132 | 222 | 149 | 167 | 162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 566 | 2.773 | 2.703 | 2.345 | 1.190 | 1.358 | 1.715 | 1.805 | 1.939 | 938 | 831 | 865 | 844 |
| Equity | 132 | 414 | 383 | 1.465 | 501 | 925 | 1.333 | 1.512 | 1.643 | 722 | 653 | 671 | 666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 434 | 2.360 | 2.320 | 880 | 689 | 433 | 382 | 294 | 296 | 215 | 178 | 194 | 179 |
| Total debt | 434 | 2.360 | 2.320 | 880 | 689 | 433 | 382 | 294 | 296 | 215 | 178 | 194 | 179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2013 | — | — |
MC Management | Management | 2012 | — | — |
PW Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Audit | 2010 | — | — | |
JR Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Habro Fund Management a/s | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mølholm Hansen | Management | 0 companies |
| Mikkel Christian Hesselberg | Management | 0 companies |
| Peter Westphal | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Johannes Rovsing | Chief Executive Officer | 0 companies |
| Anders Gangsted-Rasmussen | Board of Directors | 0 companies |
| Mathias Mikkel Johansen | Chairman | 0 companies |
| Christian Lyck | Board of Directors | 0 companies |
| Michael Penzien Facius | Board of Directors | 0 companies |
| Jesper Tullin | Chairman | 0 companies |
| Henrik Lildballe | Board of Directors | 0 companies |
| Sebastian Bille Christmas Poulsen | Board of Directors | 0 companies |
| Flemming Fausing Brokmose | Chairman | 0 companies |
| Kristian Barslund Jensen | Board of Directors | 0 companies |