| Revenue | DKK 264,5M | +11% |
| EBITDA | DKK 167,2M | +4% |
| Net profit | DKK 107,2M | +56% |
| Total assets | DKK 3,9B | +3% |
| Equity | DKK 3,7B | +3% |
| Employees | 65 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 184.849 | 179.626 | 212.276 | 201.091 | 632.026 | -235.334 | 199.911 | 213.086 | 205.184 | 243.219 | 238.131 | 264.533 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 33.336 | 106.580 | 140.411 | 133.520 | 566.233 | -303.113 | 127.980 | 137.318 | 136.831 | 176.255 | 161.209 | 167.182 |
| Depreciation & amort. | -0 | -88.036 | -98.874 | -88.525 | -85.252 | -86.224 | -87.243 | -88.972 | -92.463 | -91.443 | -95.573 | -92.834 |
| EBIT | 33.336 | 18.544 | 41.537 | 44.995 | 480.981 | -389.337 | 40.737 | 48.346 | 44.368 | 84.812 | 65.636 | 74.348 |
| Net financials | 1.041 | 1.072 | 235 | 419 | 283 | -13 | -715 | 210 | -1.599 | -5.581 | 3.184 | 2.836 |
| Profit before tax | 34.386 | 19.616 | 41.772 | 45.414 | 481.264 | -389.350 | 40.022 | 48.556 | 42.769 | 79.231 | 68.820 | 77.184 |
| Tax | 8.597 | -20.788 | 5.700 | 3.525 | 449.392 | -481.313 | -2.496 | -2.500 | -2.500 | -5.600 | -0 | -30.000 |
| Net profit | 25.789 | 40.404 | 36.072 | 41.889 | 31.872 | 91.963 | 42.518 | 51.056 | 45.269 | 84.831 | 68.820 | 107.184 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.245.920 | 3.256.539 | 3.266.725 | 3.276.303 | 3.752.219 | 3.417.537 | 3.458.407 | 3.583.554 | 3.659.653 | 3.746.937 | 3.804.792 | 3.919.106 |
| Equity | 3.127.325 | 3.152.666 | 3.188.738 | 3.230.627 | 3.262.499 | 3.354.462 | 3.396.980 | 3.432.873 | 3.478.143 | 3.562.974 | 3.631.794 | 3.738.978 |
| Long-term debt | 43.818 | 37.511 | 20.768 | 7.193 | -435.892 | 4.059 | 927 | 0 | 4.450 | 0 | 60.748 | 31.385 |
| Short-term debt | 36.374 | 64.405 | 55.509 | 44.165 | 44.965 | 60.130 | 57.951 | 132.189 | 115.498 | 123.900 | 103.484 | 139.831 |
| Total debt | 80.192 | 101.916 | 76.277 | 44.165 | 44.965 | 60.130 | 58.878 | 132.189 | 119.948 | 123.900 | 164.232 | 171.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vejle Kommune | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Schultz | Management | 0 companies |
| Torben Sundgaard | Board of Directors | 0 companies |
| Nick Raaholdt Sørensen | Board of Directors | 0 companies |
| Jane Mørk Bøjlesen | Board of Directors | 0 companies |
| Bent Olsen | Board of Directors | 0 companies |
| Christian Fini Møgelvang Mosegaard | Chairman | 0 companies |
| Karl Erik Lund | Board of Directors | 0 companies |
| Søren Peschardt | Board of Directors | 0 companies |
| Ellen Ansholm Rasmussen | Board of Directors | 0 companies |
| Kenneth Fredslund Petersen | Chairman | 0 companies |
| Mads Hartlev Jansen | Board of Directors | 0 companies |
| Niels Guldahl Clemmensen | Chairman | 0 companies |
| Morten Spangsberg Kristensen | Board of Directors | 0 companies |
| Winni Skødt Larsen | Board of Directors | 0 companies |
| Svend Erik Nielsen | Board of Directors | 0 companies |
| Per Olesen | Chairman | 0 companies |
| Brian Petrowski | Board of Directors | 0 companies |
| Morten Dalegaard Koch Skovlund | Deputy Chairman | 0 companies |
| Morten Smith | Board of Directors | 0 companies |
| Birgitte Seest Marquart | Board of Directors | 0 companies |
| Anja Daugaard | Deputy Chairman | 0 companies |
| John Kaare | Board of Directors | 0 companies |
| Jakob Ejskjær | Board of Directors | 0 companies |
| Gerda Haastrup Jørgensen | Deputy Chairman | 0 companies |
| Per Iversen | Board of Directors | 0 companies |
| Henrik Schou Knudsen | Board of Directors | 0 companies |
| Robert Mejer Schmidt | Board of Directors | 0 companies |
| Reimer Mikeli Olsen | Board of Directors | 0 companies |
| Jens Ejner Christensen | Chairman | 0 companies |
| Lars Schmidt | Board of Directors | 0 companies |
| Lars Kromann-Larsen | Board of Directors | 0 companies |
| Ole Dregaard Hjeresen Jensen | Board of Directors | 0 companies |
| Birgitte Vind | Board of Directors | 0 companies |
| Søren Broch | Board of Directors | 0 companies |