| Revenue | DKK 25,6M | +74% |
| EBITDA | DKK 11,5M | +380% |
| Net profit | DKK 8,6M | +384% |
| Total assets | DKK 165,5M | +4% |
| Equity | DKK 90,8M | +5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.643 | 20.874 | 18.550 | 27.538 | 20.711 | 18.691 | 23.105 | 14.258 | 13.332 | 13.710 | 14.703 | 25.645 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.877 | 6.139 | 1.749 | 8.284 | 2.805 | 1.307 | 4.116 | 3.993 | 295 | 1.501 | 2.398 | 11.509 |
| Depreciation & amort. | -2.522 | -2.700 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8.355 | 3.439 | 1.749 | 8.284 | 2.805 | 1.307 | 4.116 | 3.993 | 295 | 1.501 | 2.398 | 11.509 |
| Net financials | -272 | -178 | -329 | -239 | -276 | -351 | -74 | -188 | 166 | -409 | -438 | -727 |
| Profit before tax | 8.083 | 3.261 | 1.420 | 8.045 | 2.529 | 956 | 4.042 | 3.805 | 461 | 1.092 | 1.960 | 10.782 |
| Tax | 1.692 | 1.397 | 164 | 2.711 | 23 | -4.578 | 563 | 520 | -18 | 32 | 187 | 2.206 |
| Net profit | 6.391 | 1.864 | 1.256 | 5.334 | 2.506 | 5.534 | 3.479 | 3.285 | 479 | 1.060 | 1.773 | 8.576 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.773 | 80.523 | 85.335 | 100.289 | 98.584 | 98.549 | 117.755 | 124.018 | 161.177 | 158.974 | 159.104 | 165.474 |
| Equity | 60.001 | 61.865 | 63.121 | 68.452 | 70.958 | 76.493 | 79.971 | 83.256 | 83.735 | 84.795 | 86.568 | 90.764 |
| Long-term debt | 9.285 | 11.098 | 10.679 | 12.471 | 17.542 | 14.882 | 30.316 | 30.254 | 66.339 | 63.784 | 61.994 | 60.466 |
| Short-term debt | 5.795 | 5.423 | 9.572 | 15.324 | 5.372 | 4.535 | 4.100 | 6.827 | 7.274 | 6.368 | 6.162 | 7.492 |
| Total debt | 15.080 | 16.521 | 20.251 | 27.795 | 22.914 | 19.417 | 34.416 | 37.081 | 73.613 | 70.152 | 68.156 | 67.958 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2010 | — | — |
HM Management | Management | 2022 | — | — |
SB Deputy | Deputy | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ishøj Kommune | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Skovgaard-Holm | Management | 0 companies |
| Henrik Michel Lemée | Management | 0 companies |
| Søren Brink | Deputy | 0 companies |
| Henning Bjerre | Deputy Chairman | 0 companies |
| Bent Lykke Skov | Board of Directors | 0 companies |
| Per Meyer Jepsen | Board of Directors | 0 companies |
| Trine Lindegaard Holmberg | Board of Directors | 0 companies |
| Steen Skovhus | Board of Directors | 0 companies |
| Kalbiye Yüksel | Deputy Chairman | 0 companies |
| Lars Therkildsen | Board of Directors | 0 companies |
| Ebbe Rosenberg | Chairman | 0 companies |
| Poul Rikardt Jørgensen | Board of Directors | 0 companies |
| Seyit Ahmet Ozkan | Board of Directors | 0 companies |
| Birgit Nielsen | Board of Directors | 0 companies |
| Ole Beckmann Skourup | Chairman | 0 companies |
| Tina Braunstein | Board of Directors | 0 companies |
| Ib Remi Hansen | Board of Directors | 0 companies |