| Revenue | DKK 669K | +11% |
| EBITDA | DKK 669K | +11% |
| Net profit | DKK 409K | +84% |
| Total assets | DKK 6,5M | +35% |
| Equity | DKK 1,6M | +34% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 502 | 597 | 601 | 601 | 669 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 502 | 597 | 601 | 601 | 669 |
| Depreciation & amort. | -157 | -164 | -164 | -203 | -203 |
| EBIT | 345 | 433 | 437 | 398 | 466 |
| Net financials | -222 | -111 | -110 | -112 | 63 |
| Profit before tax | 123 | 322 | 327 | 285 | 529 |
| Tax | 27 | 71 | 72 | 64 | 120 |
| Net profit | 96 | 251 | 255 | 222 | 409 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.813 | 4.616 | 4.708 | 4.780 | 6.455 |
| Equity | 488 | 738 | 994 | 1.215 | 1.624 |
| Long-term debt | 6.350 | 3.364 | 3.248 | 3.008 | 3.584 |
| Short-term debt | 659 | 371 | 321 | 366 | 1.059 |
| Total debt | 7.009 | 3.736 | 3.569 | 3.374 | 4.643 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HR Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Chairman | 2018 | |
| Former (1) | ||
| Chairman | 2015 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 20–24.99% | 20–24.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hermann Rúnarsson | Management | 0 companies |
| Torben Hybertz Pedersen | Board of Directors | 0 companies |
| Jan Rudbæk Larsen | Chairman | 0 companies |
| Jørgen Peter Ole Poulsen | Chairman | 0 companies |