| Revenue | DKK 5,5M | +159% |
| EBITDA | DKK 3,6M | +374% |
| Net profit | DKK 1,2M | +56% |
| Total assets | DKK 130,8M | +12% |
| Equity | DKK 56,3M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.732 | 5.691 | 6.949 | 2.105 | 5.454 |
| Staff expenses | -1.293 | -2.268 | -2.575 | -2.294 | -1.406 |
| EBITDA | 3.134 | 1.894 | 251 | -1.311 | 3.591 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.134 | 1.894 | 251 | -1.311 | 3.591 |
| Net financials | 631 | 860 | 1.384 | 2.288 | -2.069 |
| Profit before tax | 3.764 | 2.754 | 1.636 | 977 | 1.521 |
| Tax | 828 | 606 | 343 | 215 | 335 |
| Net profit | 2.936 | 2.148 | 1.292 | 762 | 1.187 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 123.787 | 124.163 | 123.698 | 116.686 | 130.820 |
| Equity | 50.864 | 53.012 | 54.304 | 55.066 | 56.253 |
| Long-term debt | 62.114 | 60.742 | 59.900 | 53.024 | 65.618 |
| Short-term debt | 3.705 | 3.572 | 3.556 | 2.624 | 3.007 |
| Total debt | 65.819 | 64.315 | 63.456 | 55.648 | 68.625 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ER Management | Management | 2021 |
| Former (3) | ||
MA Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
MJ Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
JW Management | Management | 2010 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2015 | |
| Board of Directors | 2015 | |
| Board of Directors | 2014 | |
| Board of Directors | 2013 | |
| Former (2) | ||
| Chairman | 2011 – 2015 | |
| Board of Directors | 2010 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 25–33.32% | 5–9.99% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 100% | 100% | 2015 | |
| Company | 20–24.99% | 0% | 2015 | |
| Company | 25–33.32% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Rask Gantzel Torbensen | Management | 0 companies |
| Morten Askær | Chief Executive Officer | 0 companies |
| Morten Jensen | Chief Executive Officer | 0 companies |
| John Wehner | Management | 0 companies |
| Søren Skovsted | Chairman | 0 companies |
| Ove Christian Alstrup | Board of Directors | 0 companies |
| Erik Dalby Hansen | Chairman | 0 companies |
| Hans Peder Tanderup | Board of Directors | 0 companies |
| Keld Skjold Pedersen | Board of Directors | 0 companies |
| Erik Metellus | Board of Directors | 0 companies |