| Revenue | DKK 27M | +7% |
| EBITDA | DKK -20,9M | -446% |
| Net profit | DKK -20,7M | -480% |
| Total assets | DKK 450,6M | -6% |
| Equity | DKK 442,6M | -4% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 23.536 | 23.262 | 24.756 | 25.196 | 27.010 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23.962 | -2.046 | 25.464 | 6.060 | -20.938 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 23.962 | -2.046 | 25.464 | 6.060 | -20.938 |
| Net financials | -459 | -595 | -1.434 | -611 | 249 |
| Profit before tax | 23.503 | -2.641 | 24.030 | 5.449 | -20.689 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 23.503 | -2.641 | 24.030 | 5.449 | -20.689 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 519.241 | 493.329 | 495.010 | 478.540 | 450.600 |
| Equity | 436.453 | 433.812 | 457.842 | 463.291 | 442.602 |
| Long-term debt | 76.007 | 52.966 | 30.317 | 7.917 | 0 |
| Short-term debt | 6.781 | 6.552 | 6.851 | 7.332 | 7.998 |
| Total debt | 82.788 | 59.518 | 37.168 | 15.249 | 7.998 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TM Management | Management | 2025 |
| Former (5) | ||
HM Management | Management | 2016 – 2025 |
KW Management | Management | 2015 – 2016 |
MM Management | Management | 2013 – 2014 |
JE Management | Management | 2010 – 2011 |
SU Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Former (5) | ||
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2011 – 2022 | |
| Chairman | 2011 – 2023 | |
| Board of Directors | 2011 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Marius Møller | Management | 0 companies |
| Karsten Withington Brink | Management | 0 companies |
| Mogens Muff | Management | 0 companies |
| Johan Ewald Lorentzen | Management | 0 companies |
| Torben Modvig | Management | 0 companies |
| Søren Ulslev | Management | 0 companies |
| Oscar Claudius Crohn | Board of Directors | 0 companies |
| Susanne Østergaard Lundby | Board of Directors | 0 companies |
| Mette Kapsch | Board of Directors | 0 companies |
| Peter Stensgaard Mørch | Chairman | 0 companies |
| Anders Bruun | Board of Directors | 0 companies |
| Torben Möger Pedersen | Chairman | 0 companies |
| Claus Stampe Pedersen | Board of Directors | 0 companies |
| Tue Klitgaard Christensen | Board of Directors | 0 companies |