| Revenue | DKK 1,6M | -8% |
| EBITDA | DKK 1,6M | -8% |
| Net profit | DKK 1,1M | +123% |
| Total assets | DKK 21,7M | +17% |
| Equity | DKK 5,5M | +25% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.066 | 927 | 1.340 | 1.688 | 1.561 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.066 | 927 | 1.340 | 1.688 | 1.561 |
| Depreciation & amort. | -149 | -214 | -309 | -367 | -378 |
| EBIT | 917 | 713 | 1.031 | 1.321 | 1.183 |
| Net financials | -360 | -202 | -614 | -626 | 142 |
| Profit before tax | 557 | 511 | 417 | 695 | 1.252 |
| Tax | 104 | 112 | 120 | 204 | 157 |
| Net profit | 453 | 399 | 297 | 491 | 1.095 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.197 | 16.916 | 18.407 | 18.464 | 21.656 |
| Equity | 3.207 | 3.606 | 3.903 | 4.394 | 5.489 |
| Long-term debt | 9.380 | 11.314 | 11.012 | 10.387 | 12.058 |
| Short-term debt | 1.497 | 1.880 | 3.394 | 3.601 | 4.037 |
| Total debt | 10.877 | 13.195 | 14.406 | 13.988 | 16.094 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MA Management | Management | 2012 |
JF Management | Management | 2012 |
SD Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2012 – 2016 | |
| Board of Directors | 2012 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 25–33.32% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Andersen | Management | 0 companies |
| Jacob Fugl | Management | 0 companies |
| Steffen Dickow | Management | 0 companies |
| Christina Egemose Carlsen | Chairman | 0 companies |
| Dorthe Andersen | Board of Directors | 0 companies |