| Revenue | DKK 22,1M | +7% |
| EBITDA | DKK 15,7M | +963% |
| Net profit | DKK 14,5M | +420% |
| Total assets | DKK 283,9M | -2% |
| Equity | DKK 237,6M | +6% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.082 | 18.534 | 20.376 | 20.770 | 22.144 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31.922 | -2.555 | 37.793 | -1.825 | 15.748 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31.922 | -2.555 | 37.793 | -1.825 | 15.748 |
| Net financials | -633 | -992 | -3.161 | -2.700 | -1.285 |
| Profit before tax | 31.289 | -3.547 | 34.637 | -4.525 | 14.463 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 31.289 | -3.547 | 34.637 | -4.525 | 14.463 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 316.439 | 294.283 | 311.778 | 289.245 | 283.866 |
| Equity | 196.523 | 192.976 | 227.613 | 223.088 | 237.551 |
| Long-term debt | 111.185 | 92.315 | 74.269 | 55.885 | 35.316 |
| Short-term debt | 8.732 | 8.992 | 9.895 | 10.272 | 10.999 |
| Total debt | 119.917 | 101.307 | 84.164 | 66.157 | 46.315 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TM Management | Management | 2025 |
| Former (4) | ||
HM Management | Management | 2016 – 2025 |
KW Management | Management | 2015 – 2016 |
MM Management | Management | 2014 – 2014 |
SU Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Former (3) | ||
| Board of Directors | 2014 – 2022 | |
| Chairman | 2014 – 2023 | |
| Board of Directors | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Marius Møller | Management | 0 companies |
| Karsten Withington Brink | Management | 0 companies |
| Mogens Muff | Management | 0 companies |
| Torben Modvig | Management | 0 companies |
| Søren Ulslev | Management | 0 companies |
| Susanne Østergaard Lundby | Board of Directors | 0 companies |
| Peter Stensgaard Mørch | Chairman | 0 companies |
| Anders Bruun | Board of Directors | 0 companies |
| Torben Möger Pedersen | Chairman | 0 companies |
| Claus Stampe Pedersen | Board of Directors | 0 companies |
| Tue Klitgaard Christensen | Board of Directors | 0 companies |