| Revenue | DKK 46,4M | +77% |
| EBITDA | DKK 28,8M | +281% |
| Net profit | DKK 15,5M | +483% |
| Total assets | DKK 466,6M | +9% |
| Equity | DKK 318,7M | +5% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 27.489 | 27.024 | 25.300 | 26.272 | 46.444 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12.275 | 11.716 | 7.076 | 7.580 | 28.844 |
| Depreciation & amort. | -10.149 | -10.308 | -10.244 | -10.219 | -10.368 |
| EBIT | 2.126 | 1.408 | -3.168 | -2.639 | 18.476 |
| Net financials | -1.626 | -2.222 | -1.391 | -1.404 | -2.998 |
| Profit before tax | 500 | -814 | -4.559 | -4.043 | 15.478 |
| Tax | 111 | -176 | -383 | -0 | -0 |
| Net profit | 389 | -638 | -4.176 | -4.043 | 15.478 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 408.070 | 419.698 | 419.863 | 427.844 | 466.581 |
| Equity | 312.087 | 311.449 | 307.273 | 303.230 | 318.708 |
| Long-term debt | 90.685 | 98.613 | 105.186 | 107.427 | 141.517 |
| Short-term debt | 4.739 | 9.253 | 7.404 | 17.187 | 6.356 |
| Total debt | 95.424 | 107.866 | 112.590 | 124.614 | 147.873 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
HH Deputy | Deputy | 2022 |
MW Deputy | Deputy | 2022 |
MD Deputy | Deputy | 2022 |
MT Deputy | Deputy | 2022 |
RA Management | Management | 2025 |
| Former (14) | ||
IJ Deputy | Deputy | 2010 – 2012 |
OF Management | Management | 2021 – 2022 |
KM Deputy | Deputy | 2010 – 2012 |
ME Deputy | Deputy | 2010 – 2012 |
FB Management | Management | 2010 – 2012 |
JS Deputy | Deputy | 2018 – 2022 |
YK Deputy | Deputy | 2010 – 2012 |
RJ Deputy | Deputy | 2018 – 2022 |
MJ Deputy | Deputy | 2010 – 2012 |
PJ Management | Management | 2012 – 2015 |
HD Deputy | Deputy | 2018 – 2022 |
AL Deputy | Deputy | 2018 – 2022 |
BK Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
BH Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2022 | |
| Chairman | 2025 | |
| Board of Directors | 2014 | |
| Board of Directors | 2025 | |
| Former (9) | ||
| Board of Directors | 2012 – 2022 | |
| Board of Directors | 2012 – 2022 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2010 – 2012 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2012 – 2022 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Inge-Lise Juel Hansen | Deputy | 0 companies |
| Ole Fritz Adeler | Management | 0 companies |
| Kent Max Magelund | Deputy | 0 companies |
| Mahmut Erdem | Deputy | 0 companies |
| Helle Hvidt Wallentin | Deputy | 0 companies |
| Mikkel Warming | Deputy | 0 companies |
| Frank Brodersen | Management | 0 companies |
| Jesper Schou Hansen | Deputy | 0 companies |
| Magnus Dalsgaard Smith | Deputy | 0 companies |
| Youssef Khalil Idiab | Deputy | 0 companies |
| Malte Tore Faber | Deputy | 0 companies |
| Ricky Jannik van Overeem | Deputy | 0 companies |
| Rebekka Auken Nymark | Management | 0 companies |
| Michael Jæger Gatten | Deputy | 0 companies |
| Per Jacobsen | Management | 0 companies |
| Hanne Dahlerup | Deputy | 0 companies |
| Arne Lie-Olesen | Deputy | 0 companies |
| Bjarne Korshøj | Chief Executive Officer | 0 companies |
| Brian Hansen | Management | 0 companies |
| Jan Kauffmann | Board of Directors | 0 companies |
| Povl Dam Markussen | Board of Directors | 0 companies |
| Yen Meng-Lund | Board of Directors | 0 companies |
| Hanne Hansen | Board of Directors | 0 companies |
| Henrik Plougmann Olsen | Chairman | 0 companies |
| Michael Buch-Barnes | Board of Directors | 0 companies |
| Arno Hans Hurup Christiansen | Chairman | 0 companies |
| Tom Bech Fredriksen | Board of Directors | 0 companies |
| Lars Therkildsen | Chairman | 0 companies |
| Bente Birthe Phister Ritter | Board of Directors | 0 companies |
| Anders Jørn Jensen | Board of Directors | 0 companies |
| Lotte Bøjer | Board of Directors | 0 companies |
| Søren Birch | Board of Directors | 0 companies |
| Vagn Kjær-Hansen | Board of Directors | 0 companies |