| Revenue | DKK 11,5M | +2% |
| EBITDA | DKK 11,5M | +2% |
| Net profit | DKK 6,4M | -33% |
| Total assets | DKK 132M | -3% |
| Equity | DKK 42,3M | +6% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.567 | 10.554 | 10.764 | 11.344 | 11.548 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.567 | 4.954 | 8.164 | 11.344 | 11.548 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2.253 |
| EBIT | 10.567 | 4.954 | 8.164 | 11.344 | 9.295 |
| Net financials | -2.345 | -2.273 | -2.111 | -2.149 | -2.459 |
| Profit before tax | 8.222 | 2.681 | 6.053 | 9.195 | 6.836 |
| Tax | -1.925 | 89 | -290 | -381 | 397 |
| Net profit | 10.147 | 2.592 | 6.343 | 9.576 | 6.439 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 147.683 | 141.353 | 138.721 | 136.393 | 131.981 |
| Equity | 21.374 | 23.965 | 30.309 | 39.885 | 42.324 |
| Long-term debt | 119.459 | 112.482 | 103.458 | 77.888 | 73.779 |
| Short-term debt | 6.850 | 4.905 | 4.954 | 18.620 | 15.878 |
| Total debt | 126.310 | 117.387 | 108.412 | 96.508 | 89.657 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2020 |
| Former (3) | ||
SP Chief Executive Officer | Chief Executive Officer | 2017 – 2020 |
AS Chief Executive Officer | Chief Executive Officer | 2012 – 2017 |
GT Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Former (6) | ||
| Chairman | 2012 – 2015 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2015 – 2017 | |
| Chairman | 2017 – 2020 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2015 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Peter Wendt Larsen | Chief Executive Officer | 0 companies |
| Anders Skak | Chief Executive Officer | 0 companies |
| Michael Stensgaard | Management | 0 companies |
| Gudmund Tyge Korsgaard | Chief Executive Officer | 0 companies |
| Birger Dan Nielsen | Chairman | 0 companies |
| Henrik Groos | Board of Directors | 0 companies |
| Jens Vilain Skak | Chairman | 0 companies |
| Jakob Sander | Board of Directors | 0 companies |
| Mogens Jørgensen | Chairman | 0 companies |
| Søren Møller | Chairman | 0 companies |
| Sigurd Hundrup | Board of Directors | 0 companies |
| Jens Peter Hoeck | Board of Directors | 0 companies |
| Lars Steen Pedersen | Board of Directors | 0 companies |