| Revenue | DKK 2,6M | +104% |
| EBITDA | DKK 8,9M | +606% |
| Net profit | DKK 6,4M | +411% |
| Total assets | DKK 41,1M | +20% |
| Equity | DKK 14,9M | +76% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 392 | 1.102 | 1.136 | 1.146 | 1.250 | 1.085 | 1.247 | 1.116 | 1.206 | 1.220 | 1.287 | 2.622 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.392 | 5.102 | 11.400 | 917 | 999 | 3.478 | -2.405 | 5.515 | 13.498 | -1.538 | -1.754 | 8.880 |
| Depreciation & amort. | 3.000 | 2.000 | 5.132 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.392 | 3.102 | 6.268 | 917 | 999 | 3.478 | -2.405 | 5.515 | 13.498 | -1.538 | -1.754 | 8.880 |
| Net financials | -196 | -239 | -233 | 221 | -538 | -529 | -427 | -385 | -372 | -652 | -798 | -202 |
| Profit before tax | 3.196 | 2.864 | 6.034 | 1.807 | 1.449 | 2.949 | -2.832 | 5.130 | 13.126 | -2.190 | -2.552 | 8.264 |
| Tax | 753 | 626 | 1.303 | 397 | 92 | 662 | -636 | 1.129 | 2.888 | -482 | -482 | 1.818 |
| Net profit | 2.443 | 2.238 | 4.732 | 1.409 | 1.356 | 2.287 | -2.196 | 4.001 | 10.239 | -1.708 | -2.071 | 6.446 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.068 | 20.173 | 25.228 | 34.519 | 28.117 | 30.319 | 27.461 | 30.946 | 38.636 | 36.457 | 34.161 | 41.084 |
| Equity | 2.568 | 4.806 | 9.538 | 10.947 | 2.804 | 5.091 | 3.049 | 6.990 | 17.228 | 10.520 | 8.450 | 14.896 |
| Long-term debt | 13.042 | 12.636 | 12.226 | 20.926 | 20.945 | 20.955 | 21.769 | 19.766 | 14.693 | 15.651 | 16.391 | 15.860 |
| Short-term debt | 1.752 | 1.606 | 1.234 | 19 | 1.650 | 1.014 | 178 | 697 | 515 | 4.692 | 4.393 | 3.816 |
| Total debt | 14.795 | 14.242 | 13.461 | 20.945 | 22.595 | 21.970 | 21.947 | 20.463 | 15.208 | 20.343 | 20.785 | 19.676 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2021 | — | — |
BT Management | Management | 2017 | — | — |
CR Management | Management | 2021 | — | — |
LF Management | Management | 2018 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
GR Management | Management | 2017 | — | — |
LB Management | Management | 2017 | — | — |
ER Management | Management | 2021 | — | — |
DK Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN CAPITAL A/S | Company | 100.0% | 100.0% | 2017 |
| 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 |
| Peder Ries Borchert | Chief Executive Officer | 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 |