| Revenue | DKK 161,1M | -21% |
| EBITDA | DKK 5,9M | -53% |
| Net profit | DKK 96K | -32% |
| Total assets | DKK 316,4M | -12% |
| Equity | DKK 8,7M | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 48.059 | 96.290 | 125.799 | 126.862 | 143.764 | 205.009 | 161.145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -15 | -15 | -46 | -44 | -45 | 77 | 127 | 196 | 1.627 | 13.006 | 12.468 | 5.890 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -15 | -15 | -46 | -44 | -45 | 77 | 127 | 196 | 1.627 | 13.006 | 12.468 | 5.890 |
| Net financials | -1 | -18 | -20 | -46 | -22 | -25 | -2 | -44 | -179 | -3.074 | -25.775 | -24.909 | -11.555 |
| Profit before tax | -1 | -17 | -19 | -52 | -36 | -40 | 75 | 100 | 100 | 100 | 100 | 100 | 100 |
| Tax | -0 | 8 | 8 | 20 | 15 | 15 | 16 | 24 | -3.283 | 17 | 21 | -42 | 4 |
| Net profit | -1 | -25 | -27 | -72 | -51 | -55 | 59 | 76 | 3.383 | 83 | 79 | 142 | 96 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.032 | 51.397 | 132.572 | 249.678 | 366.257 | 497.098 | 581.111 | 637.544 | 596.116 | 528.830 | 439.145 | 360.487 | 316.392 |
| Equity | 4.999 | 4.974 | 4.947 | 4.875 | 4.824 | 4.769 | 4.828 | 4.904 | 8.287 | 8.370 | 8.449 | 8.591 | 8.687 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 6.406 | 0 | 492.329 | 576.283 | 632.640 | 587.829 | 520.460 | 408.344 | 327.723 | 286.220 |
| Total debt | 18.033 | 46.423 | 127.625 | 244.803 | 361.433 | 492.329 | 576.283 | 632.640 | 587.829 | 520.460 | 408.344 | 327.723 | 286.220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2022 | — | — |
SS Management | Management | 2012 | — | — |
HM Management | Management | 2022 | — | — |
MS Management | Management | 2024 | — | — |
NM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordea Pension, Livsforsikringsselskab A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Strømsted | Management | 0 companies |
| Søren Stevnsborg | Management | 0 companies |
| Heidi Marie Torm | Management | 0 companies |
| Mikael Spliid | Management | 0 companies |
| Nicolai Meelby Bach Jensen | Management | 0 companies |
| Brian Rothemejer Jacobsen | Board of Directors | 0 companies |
| Lars Thykier | Board of Directors | 0 companies |
| Mads Christian Arklint | Board of Directors | 0 companies |
| Christian Sagild | Chairman | 0 companies |
| Thomas Erichsen | Chairman | 0 companies |
| Lars Kufall Beck | Chairman | 0 companies |
| Peter Hermann | Chairman | 0 companies |
| Marianne Wier | Chairman | 0 companies |
| Rasmus Ruby-Johansen | Board of Directors | 0 companies |
| Kim Bruhn-Petersen | Deputy Chairman | 0 companies |
| Hans Erik Hugo Preutz | Chairman | 0 companies |
| Henrik Orloff | Board of Directors | 0 companies |
| Ulrik Henning | Board of Directors | 0 companies |