| Revenue | DKK 65,7M | +5% |
| EBITDA | DKK 2,5M | +17% |
| Net profit | DKK 0 | — |
| Total assets | DKK 24,2M | -11% |
| Equity | DKK 2,2M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 41.236 | 44.710 | 56.199 | 62.516 | 65.740 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.060 | 976 | 1.262 | 2.118 | 2.472 |
| Depreciation & amort. | -950 | -1.096 | -1.187 | -1.915 | -2.169 |
| EBIT | 110 | -121 | 75 | 203 | 303 |
| Net financials | -110 | -266 | -75 | 1 | 45 |
| Profit before tax | 0 | -387 | 0 | 204 | 348 |
| Tax | -0 | -387 | -0 | 204 | 348 |
| Net profit | 0 | 0 | 0 | 0 | 0 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 50.630 | 41.081 | 38.647 | 27.062 | 24.181 |
| Equity | 2.185 | 2.185 | 2.185 | 2.185 | 2.185 |
| Long-term debt | 8.330 | 13.930 | 12.189 | 10.447 | 8.706 |
| Short-term debt | 40.115 | 24.966 | 24.274 | 14.430 | 13.290 |
| Total debt | 48.445 | 38.896 | 36.462 | 24.877 | 21.996 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (4) | ||
NS Management | Management | 2014 – 2014 |
HE Management | Management | 2014 – 2018 |
IL Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
JB Management | Management | 2011 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (10) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2022 | |
| Board of Directors | 2012 | |
| Board of Directors | 2023 | |
OV | Deputy Chairman | 2026 |
| Board of Directors | 2011 | |
| Chairman | 2026 | |
| Board of Directors | 2022 | |
| Board of Directors | 2026 | |
| Former (24) | ||
| Deputy Chairman | 2022 – 2026 | |
| Chairman | 2022 – 2026 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2011 – 2018 | |
| Deputy Chairman | 2019 – 2022 | |
| Deputy Chairman | 2014 – 2018 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2017 – 2018 | |
| Deputy Chairman | 2011 – 2012 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2014 – 2018 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2011 – 2018 | |
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2014 – 2022 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2016 – 2022 | |
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Sundberg | Management | 0 companies |
| Henrik Ellermann | Management | 0 companies |
| Ivan Lilleng | Chief Executive Officer | 0 companies |
| Marianne Almindsø Andersen | Chief Executive Officer | 0 companies |
| John Buur Christiansen | Management | 0 companies |
| Lars Folmann Christiansen | Deputy Chairman | 0 companies |
| Christina Synnøve Elvan Birkemose | Chairman | 0 companies |
| Finn Klarskov Sommer Jensen | Board of Directors | 0 companies |
| Arne Erdman Jørgensen | Board of Directors | 0 companies |
| Jørgen Richardt Nielsen | Board of Directors | 0 companies |
| Lars Peter Christensen | Board of Directors | 0 companies |
| Marianne Tropp Ørgaard | Board of Directors | 0 companies |
| Signe Dedenroth Sveigaard | Board of Directors | 0 companies |
| Finn Hansen | Board of Directors | 0 companies |
| Lisette Lind Larsen | Board of Directors | 0 companies |
| Anne Camilla Meyer | Deputy Chairman | 0 companies |
| René Kristian Tuekær Albrechtsen | Deputy Chairman | 0 companies |
| Knud Erik Hansen | Board of Directors | 0 companies |
| Thomas Spange Olsen | Board of Directors | 0 companies |
| Lars Erik Hansen | Board of Directors | 0 companies |
| Allan Thomas Pedersen | Board of Directors | 0 companies |
| Lars Berg | Board of Directors | 0 companies |
| Bruno Pinto Skjøtt Østergaard | Deputy Chairman | 0 companies |
| Kurt Aksel Volmer Munck | Board of Directors | 0 companies |
| Ole Vive | Deputy Chairman | 0 companies |
| Lars Juul Andersen | Chairman | 0 companies |
| Karsten Juul Madsen | Board of Directors | 0 companies |
| Mark Sindahl Hjorth | Chairman | 0 companies |
| Eli Jacobi Nielsen | Board of Directors | 0 companies |
| Per Benny Thomsen | Board of Directors | 0 companies |
| Dennis Pihl Hansen | Board of Directors | 0 companies |
| Stine Marie Villum Olsen | Board of Directors | 0 companies |
| Jesper Beckmann | Board of Directors | 0 companies |
| John Preben Birkegaard Sørensen | Board of Directors | 0 companies |
| Klaus Holdorf-Jespersen | Board of Directors | 0 companies |
| Jette Hjortgaard Walbum | Board of Directors | 0 companies |
| Jørgen Egede Johannessen | Board of Directors | 0 companies |
| Michael Christensen | Board of Directors | 0 companies |
| Tanja Pedersen Larsson | Board of Directors | 0 companies |