| Revenue | DKK 12,5M | +8% |
| EBITDA | DKK 31,5M | +102% |
| Net profit | DKK 23M | +127% |
| Total assets | DKK 360,5M | +8% |
| Equity | DKK 199,8M | +13% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.852 | 11.741 | 12.468 | 11.581 | 12.524 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.852 | 36.741 | -34.532 | 15.581 | 31.524 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18.852 | 36.741 | -34.532 | 15.581 | 31.524 |
| Net financials | -427 | -472 | -1.997 | -2.605 | -2.073 |
| Profit before tax | 18.425 | 36.268 | -36.529 | 12.977 | 29.451 |
| Tax | 4.053 | 7.979 | -8.036 | 2.855 | 6.479 |
| Net profit | 14.371 | 28.289 | -28.493 | 10.122 | 22.972 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 335.739 | 366.904 | 325.643 | 334.522 | 360.458 |
| Equity | 166.879 | 195.168 | 166.675 | 176.797 | 199.769 |
| Long-term debt | 105.999 | 103.667 | 101.447 | 100.246 | 98.524 |
| Short-term debt | 5.258 | 4.858 | 4.547 | 3.519 | 3.917 |
| Total debt | 111.257 | 108.525 | 105.994 | 103.765 | 102.441 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JB Management | Management | 2023 |
FJ Management | Management | 2019 |
CH Management | Management | 2022 |
| Former (4) | ||
LM Management | Management | 2017 – 2019 |
MT Management | Management | 2011 – 2017 |
RL Management | Management | 2017 – 2022 |
MJ Management | Management | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2017 | |
| Former (5) | ||
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2011 – 2017 | |
| Chairman | 2011 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bahn Damgaard | Management | 0 companies |
| Lennart Magnus Andersson | Management | 0 companies |
| Flemming Joseph Jensen | Management | 0 companies |
| Martin Trolle Thomsen | Management | 0 companies |
| Christina Holberg Fenger | Management | 0 companies |
| René Lindegaard Klint Olsen | Management | 0 companies |
| Marcus Johan Lennart Hansson | Management | 0 companies |
| Jørgen Rossen Nielsen | Board of Directors | 0 companies |
| Eva Andrea Sigurgeirsdottir | Board of Directors | 0 companies |
| Poul Brovall Jensen | Board of Directors | 0 companies |
| Lars Magnus Staffan Björndahl | Board of Directors | 0 companies |
| Rasmus Forup Helmich | Board of Directors | 0 companies |
| Anders Bjerno | Chairman | 0 companies |
| Kjell Erik Torne Selin | Chairman | 0 companies |