| Revenue | DKK 5,5M | +7% |
| EBITDA | DKK 3,4M | +5% |
| Net profit | DKK 1M | +75% |
| Total assets | DKK 163,1M | -5% |
| Equity | DKK 37M | -16% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.889 | 5.623 | 5.198 | 5.183 | 5.547 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.789 | 7.715 | 5.098 | 3.283 | 3.447 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.789 | 7.715 | 5.098 | 3.283 | 3.447 |
| Net financials | -1.132 | -1.486 | -2.301 | -2.547 | -2.155 |
| Profit before tax | 3.657 | 6.229 | 2.797 | 736 | 1.291 |
| Tax | 804 | 1.956 | 615 | 162 | 284 |
| Net profit | 2.852 | 4.273 | 2.181 | 574 | 1.007 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 207.961 | 182.648 | 167.749 | 171.088 | 163.149 |
| Equity | 80.522 | 56.194 | 43.376 | 43.950 | 36.957 |
| Long-term debt | 100.937 | 99.360 | 97.873 | 102.073 | 101.215 |
| Short-term debt | 4.260 | 3.821 | 3.269 | 2.285 | 2.675 |
| Total debt | 105.197 | 103.181 | 101.142 | 104.358 | 103.890 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AM Management | Management | 2021 |
TJ Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2012 – 2015 | |
| Board of Directors | 2012 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Mette Zibrandt | Management | 0 companies |
| Thomas Johan Havemann | Management | 0 companies |
| Morten Thøgersen | Chairman | 0 companies |
| Martin Finderup | Board of Directors | 0 companies |