| Revenue | DKK 140K | -81% |
| EBITDA | DKK -205K | -151% |
| Net profit | DKK -167K | -157% |
| Total assets | DKK 1,2M | -17% |
| Equity | DKK -44K | -136% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 391 | 283 | 400 | 408 | 424 | 317 | 174 | 387 | 346 | 155 | 747 | 140 |
| Staff expenses | -388 | -353 | -359 | -347 | -348 | -368 | -362 | -339 | -358 | -357 | -352 | -343 | -345 |
| EBITDA | -248 | 38 | -76 | 53 | 60 | 56 | -45 | -164 | 29 | -11 | -197 | 404 | -205 |
| Depreciation & amort. | -76 | -76 | -87 | -65 | -55 | -55 | -49 | -49 | -24 | -0 | -0 | -0 | -0 |
| EBIT | -325 | -38 | -162 | -12 | 4 | 0 | -93 | -213 | 4 | -11 | -197 | 404 | -205 |
| Net financials | -45 | -9 | -2 | -6 | -10 | -3 | -15 | -64 | -13 | -20 | -16 | -11 | -9 |
| Profit before tax | -370 | -47 | -165 | -17 | -5 | -3 | -108 | -277 | -9 | -31 | -213 | 393 | -214 |
| Tax | -150 | -2 | -36 | -3 | -0 | -0 | -21 | -56 | -1 | -5 | -45 | 99 | -47 |
| Net profit | 26 | -46 | -129 | -14 | -5 | -2 | -86 | -221 | -8 | -27 | -168 | 294 | -167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 983 | 1.174 | 1.186 | 1.258 | 1.558 | 1.481 | 1.419 | 1.351 | 1.460 | 1.480 | 1.514 | 1.425 | 1.189 |
| Equity | 134 | 89 | -40 | -54 | -59 | -62 | -148 | -369 | -377 | -403 | -571 | 123 | -44 |
| Long-term debt | 403 | 403 | 388 | 388 | 388 | 360 | 360 | 360 | 360 | 360 | 360 | 0 | 0 |
| Short-term debt | 446 | 682 | 838 | 923 | 1.229 | 1.182 | 1.207 | 1.360 | 1.477 | 1.523 | 1.725 | 1.302 | 1.234 |
| Total debt | 849 | 1.085 | 1.226 | 1.312 | 1.617 | 1.542 | 1.567 | 1.720 | 1.837 | 1.883 | 2.085 | 1.302 | 1.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Management | Management | 2010 | — | — |
SB Management | Management | 2010 | — | — |
NC Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GK GRUPPEN ApS | Company | 33.3% | 33.3% | 2025 |
MRL-SLM HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
| Individual | 5.0% | 5.0% | 2023 | |
Outzen Holding ApS | Company | 20.0% | 20.0% | 2023 |
FRAM Ejendomme ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 10.0% | 10.0% | 2012 | |
LSB EJENDOMME ApS | Company | 10.0% | 10.0% | 2012 |
KAPS NØRHOLM ApS | Company | 10.0% | 10.0% | 2012 |
HOPE AALBORG ApS | Company | 10.0% | 10.0% | 2012 |
BENDTSEN HOLDING, NIBE ApS | Company | 10.0% | 10.0% | 2012 |
Team Bakkebo ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Iversen | Management | 0 companies |
| Steen Bruun Rasmussen | Management | 0 companies |
| Niels Christian Wulff Nielsen | Management | 0 companies |
| Peter Winther Outzen | Board of Directors | 0 companies |
| Per Sloth Bendtsen | Board of Directors | 0 companies |
| Michael Ræbild Lund | Board of Directors | 0 companies |
| Henrik Staun Bendtsen | Board of Directors | 0 companies |
| Gert Kristensen | Chairman | 0 companies |
| Keld Stenbro Ramlov | Board of Directors | 0 companies |
| Kirsten Arden Pedersen | Chairman | 0 companies |
| Poul Sørensen | Board of Directors | 0 companies |