| Revenue | DKK 14,5M | -22% |
| EBITDA | DKK 102M | +438% |
| Net profit | DKK 67,6M | +3440% |
| Total assets | DKK 606,1M | +18% |
| Equity | DKK 160,4M | +73% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.982 | 2.009 | 1.853 | 2.037 | 1.039 | 1.263 | 1.099 | 635 | -1.336 | -39 | 4.435 | 11.448 | 18.678 | 14.488 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.609 | 1.705 | 68 | 1.127 | 1.039 | 1.263 | 1.099 | 635 | -1.336 | -39 | 88.680 | -15.754 | 18.962 | 101.969 |
| Depreciation & amort. | -360 | -360 | -360 | -360 | -360 | -360 | -360 | -360 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.249 | 1.345 | -292 | 767 | 679 | 903 | 739 | 275 | -1.336 | -39 | 88.680 | -15.754 | 18.962 | 101.969 |
| Net financials | -1.146 | -1.342 | -1.556 | -1.058 | -705 | -711 | -674 | -710 | -702 | -5 | -942 | -20.596 | -21.555 | -15.380 |
| Profit before tax | 104 | 3 | -1.848 | -291 | -26 | 192 | 65 | -435 | -2.038 | -44 | 87.738 | -36.350 | -2.593 | 86.588 |
| Tax | 26 | 0 | -435 | -18 | -7 | 41 | 14 | -97 | -447 | -10 | 20.620 | -6.745 | -570 | 19.025 |
| Net profit | 78 | 3 | -1.412 | -273 | -19 | 151 | 51 | -338 | -1.591 | -34 | 67.117 | -29.605 | -2.023 | 67.563 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.301 | 25.406 | 27.232 | 26.954 | 25.902 | 26.333 | 26.860 | 26.232 | 75.217 | 305.172 | 545.142 | 512.760 | 515.455 | 606.122 |
| Equity | 158 | 161 | -1.252 | -1.525 | -1.545 | -1.394 | -1.343 | -1.681 | 14.784 | 14.750 | 81.868 | 94.818 | 92.795 | 160.358 |
| Long-term debt | 5.000 | 5.000 | 14.500 | 26.229 | 25.586 | 24.902 | 24.233 | 23.551 | 0 | 0 | 423.871 | 383.701 | 389.619 | 388.000 |
| Short-term debt | 20.118 | 20.219 | 13.984 | 2.250 | 1.861 | 2.825 | 3.970 | 4.362 | 53.532 | 281.939 | 8.846 | 11.924 | 11.295 | 16.992 |
| Total debt | 25.118 | 25.219 | 28.484 | 28.480 | 27.446 | 27.727 | 28.203 | 27.913 | 53.532 | 281.939 | 432.718 | 395.626 | 400.914 | 404.992 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2022 | — | — |
LS Management | Management | 2011 | — | — |
PA | Management | 2025 | — | — |
NB Management | Management | 2026 | — | — |
PN Management | Management | 2025 | — | — |
AM | Management | 2022 | — | — |
KM Management | Management | 2012 | — | — |
JA Management | Management | 2011 | — | — |
AT Management | Management | 2022 | — | — |
OM Management | Management | 2014 | — | — |
DG Management | Management | 2025 | — | — |
MS Management | Management | 2022 | — | — |
AÖ Management | Management | 2025 | — | — |
MS Management | Management | 2020 | — | — |
KE Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2014 | |
SCANHYBRID ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 90.0% | 90.0% | 2022 | |
KEYIM MRMD ApS | Company | 10.0% | 10.0% | 2022 |
K/S ER INVEST | Company | 15.0% | 15.0% | 2014 |
KEYSTONE INVESTMENT MANAGEMENT A/S | Company | 10.0% | 10.0% | 2025 |
Projektudviklingsselskabet Sdr. Ringvej 33A ApS | Company | 100.0% | 100.0% | 2020 |
SLOTS ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| James Charles Brodie | Management | 0 companies |
| Lea Stenfatt Jensen | Management | 0 companies |
| Per Alexandar Henrik Glindtborg Weinreich | Management | 0 companies |
| Nitish Bagga | Management | 0 companies |
| Per Niklas Ljungström | Management | 0 companies |
| Anne-Julie Marie-France Stéphanie Bellaize | Management | 0 companies |
| Kasper Michael Nielsen | Management | 0 companies |
| Jan Aage Rasmussen | Management | 0 companies |
| Anne-Marie Thygesen | Management | 0 companies |
| Ole Møller-Ernst Jensen | Management | 0 companies |
| Daniel Günter Kremer | Management | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Ayse Özden Thrane | Management | 0 companies |
| Michael Storgaard | Management | 0 companies |
| Knud Erik Juul Larsen | Management | 0 companies |