| Revenue | DKK 43,6M | +42% |
| EBITDA | DKK 15M | +371% |
| Net profit | DKK 5,6M | +191% |
| Total assets | DKK 161,3M | -3% |
| Equity | DKK 79,4M | +8% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 29.088 | 33.128 | 31.451 | 30.651 | 43.630 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.969 | 10.517 | 3.562 | 3.174 | 14.953 |
| Depreciation & amort. | -7.010 | -8.034 | -8.173 | -7.729 | -7.681 |
| EBIT | 2.960 | 2.483 | -4.611 | -4.556 | 7.272 |
| Net financials | -1.235 | -1.257 | -1.254 | -1.591 | -1.655 |
| Profit before tax | 1.725 | 1.227 | -5.865 | -6.146 | 5.617 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.725 | 1.227 | -5.865 | -6.146 | 5.617 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 170.883 | 174.186 | 177.132 | 166.195 | 161.250 |
| Equity | 84.603 | 85.830 | 79.965 | 73.819 | 79.436 |
| Long-term debt | 61.022 | 72.139 | 74.469 | 70.501 | 62.838 |
| Short-term debt | 25.257 | 16.218 | 22.699 | 21.875 | 18.976 |
| Total debt | 86.279 | 88.356 | 97.167 | 92.376 | 81.814 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (5) | ||
NS Management | Management | 2014 – 2014 |
HE Management | Management | 2014 – 2018 |
RP Deputy | Deputy | 2014 – 2018 |
IL Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
JB Management | Management | 2012 – 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 | 2012 | |
| Chairman | 2026 | |
| Board of Directors | 2022 | |
| Board of Directors | 2026 | |
| Former (23) | ||
| 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 | 2012 – 2018 | |
| Deputy Chairman | 2019 – 2022 | |
| Deputy Chairman | 2014 – 2018 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2014 – 2018 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2012 – 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 |
| Rico Pedersen | Deputy | 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 |
| 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 |