| Revenue | DKK 4,8M | -5% |
| EBITDA | DKK 9,6M | +3% |
| Net profit | DKK 5,7M | -2% |
| Total assets | DKK 119,3M | +4% |
| Equity | DKK 33M | -22% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 999 | 1.273 | 1.942 | 2.150 | 1.452 | 2.256 | 5.120 | 3.670 | 4.502 | 5.029 | 5.040 | 4.808 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | 659 | 6.708 | 1.552 | 1.648 | 1.083 | 8.120 | 8.508 | 35.904 | 9.493 | -11.227 | 9.305 | 9.585 |
| Depreciation & amort. | -0 | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | 594 | 6.708 | 1.552 | 1.648 | 1.083 | 8.120 | 8.508 | 35.904 | 9.493 | -11.227 | 9.305 | 9.585 |
| Net financials | -37 | -366 | -764 | -1.432 | -1.645 | -1.994 | -1.620 | -2.474 | -1.620 | -1.893 | -2.024 | -1.905 | -2.011 |
| Profit before tax | -41 | 228 | 5.943 | -974 | 3.965 | 7.848 | 6.500 | 6.035 | 34.284 | 7.599 | -13.251 | 7.400 | 7.256 |
| Tax | -10 | 56 | 1.197 | -143 | 840 | 1.727 | 1.369 | 1.216 | 7.543 | 1.753 | -2.930 | 1.628 | 1.596 |
| Net profit | -30 | 171 | 4.747 | -831 | 3.125 | 6.121 | 5.131 | 4.819 | 26.742 | 5.846 | -10.321 | 5.772 | 5.660 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 664 | 25.749 | 30.432 | 30.390 | 34.797 | 46.994 | 82.791 | 88.448 | 122.407 | 125.380 | 107.886 | 115.134 | 119.321 |
| Equity | 95 | 266 | 5.013 | -331 | 2.794 | 7.415 | 12.546 | 14.349 | 41.025 | 46.871 | 36.550 | 42.322 | 32.981 |
| Long-term debt | 566 | 22.905 | 23.235 | 18.961 | 15.634 | 15.399 | 14.408 | 65.022 | 48.374 | 53.353 | 50.689 | 52.254 | 57.093 |
| Short-term debt | 4 | 2.522 | 855 | 10.574 | 14.343 | 20.428 | 50.715 | 2.723 | 19.046 | 9.556 | 8.358 | 7.053 | 14.371 |
| Total debt | 570 | 25.427 | 24.090 | 29.535 | 29.977 | 35.826 | 65.123 | 67.745 | 67.420 | 62.909 | 59.048 | 59.307 | 71.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2021 | — | — |
BT Management | Management | 2017 | — | — |
CR Management | Management | 2021 | — | — |
LF Management | Management | 2018 | — | — |
CH Management | Management | 2013 | — | — |
GR Management | Management | 2017 | — | — |
LB Management | Management | 2015 | — | — |
ER Management | Management | 2021 | — | — |
DK Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN CAPITAL A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bonde Greis | Management | 0 companies |
| Bjarne Thorup | Management | 0 companies |
| Christian Rossing Lønberg | Management | 0 companies |
| Lars Falster | Management | 0 companies |
| Charlotte Hansen | Management | 0 companies |
| Gitte Rie Midtgaard | Management | 0 companies |
| Lisbeth Britta Bak | Management | 0 companies |
| Egil Rindorf | Management | 0 companies |
| Dag Kaj Schønberg | Management | 0 companies |