| Revenue | DKK 384K | -27% |
| EBITDA | DKK 344K | -7% |
| Net profit | DKK 125K | -16% |
| Total assets | DKK 1,9M | -3% |
| Equity | DKK 751K | +20% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 975 | 1.130 | 1.018 | 522 | 384 |
| Staff expenses | -476 | -463 | -450 | -116 | -0 |
| EBITDA | 430 | 317 | -296 | 370 | 344 |
| Depreciation & amort. | -205 | -200 | -195 | -195 | -195 |
| EBIT | 226 | 118 | -491 | 175 | 149 |
| Net financials | -101 | -96 | -36 | -26 | -24 |
| Profit before tax | 125 | 21 | -526 | 149 | 125 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 125 | 21 | -526 | 149 | 125 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.866 | 4.928 | 2.100 | 1.999 | 1.929 |
| Equity | 981 | 1.002 | 476 | 625 | 751 |
| Long-term debt | 3.699 | 1.506 | 1.319 | 1.129 | 936 |
| Short-term debt | 186 | 2.419 | 304 | 245 | 242 |
| Total debt | 3.885 | 3.925 | 1.623 | 1.374 | 1.179 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CA Management | Management | 2012 |
| Former (2) | ||
MA Management | Management | 2012 – 2012 |
RB Management | Management | 2010 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Board of Directors | 2010 | |
| Chairman | 2022 | |
| Deputy Chairman | 2010 | |
| Former (5) | ||
| Chairman | 2010 – 2014 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2022 | |
| Board of Directors | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Max Albert Hansen | Management | 0 companies |
| Roar Bendtsen Schou | Management | 0 companies |
| Carsten Andersen | Management | 0 companies |
| Birger Ingvard Rasmussen | Chairman | 0 companies |
| Michelle Boss | Board of Directors | 0 companies |
| Søren Christian Schow | Board of Directors | 0 companies |
| Ole Rødvig | Board of Directors | 0 companies |
| Niels Bjarne Plum | Board of Directors | 0 companies |
| Søren Alexandersen | Board of Directors | 0 companies |
| Klaus Hjorth Hansen | Board of Directors | 0 companies |
| Bjarne Hartung Kirkegaard | Chairman | 0 companies |
| Susanne Lykke Schou Jensen | Board of Directors | 0 companies |
| Henrik Myhre Erichsen | Deputy Chairman | 0 companies |