| Revenue | DKK 10,3M | +10% |
| EBITDA | DKK 20,2M | +178% |
| Net profit | DKK 13,8M | +139% |
| Total assets | DKK 219M | +8% |
| Equity | DKK 98,7M | +14% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.440 | 9.615 | 9.724 | 9.342 | 10.291 |
| Staff expenses | -52 | -50 | -0 | -50 | -30 |
| EBITDA | 7.772 | 6.246 | 6.306 | 7.246 | 20.168 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.772 | 6.246 | 6.306 | 7.246 | 20.168 |
| Net financials | -1.631 | -1.626 | -1.476 | -1.452 | -2.509 |
| Profit before tax | 6.141 | 1.520 | 4.830 | 5.794 | 17.659 |
| Tax | 1.351 | 334 | -2.852 | 25 | 3.886 |
| Net profit | 4.790 | 1.186 | 7.682 | 5.769 | 13.774 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 205.033 | 205.090 | 200.609 | 203.647 | 218.997 |
| Equity | 74.307 | 75.493 | 82.175 | 86.444 | 98.718 |
| Long-term debt | 111.495 | 110.197 | 108.905 | 108.002 | 107.071 |
| Short-term debt | 11.889 | 12.596 | 7.177 | 5.223 | 5.345 |
| Total debt | 123.384 | 122.793 | 116.082 | 113.225 | 112.416 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PT Management | Management | 2023 |
| Former (6) | ||
TF Management | Management | 2018 – 2020 |
LS Management | Management | 2017 – 2018 |
NT Management | Management | 2020 – 2023 |
Mv Management | Management | 2015 – 2015 |
KL Management | Management | 2015 – 2017 |
LB Management | Management | 2018 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2022 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (6) | ||
| Board of Directors | 2020 – 2021 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2020 – 2020 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2021 – 2024 | |
| Chairman | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Færch | Management | 0 companies |
| Lars Stoltze | Management | 0 companies |
| Peer Thomas Borg | Management | 0 companies |
| Nils Thygesen | Management | 0 companies |
| Michael von Essen-Müller | Management | 0 companies |
| Kim Lang Sørensen | Management | 0 companies |
| Lars Bedsted Caspersen | Management | 0 companies |
| Henrik Forsberg | Chairman | 0 companies |
| Flemming Peter Jørgensen | Board of Directors | 0 companies |
| Christian Bo Gravgaard Winther Møller | Board of Directors | 0 companies |
| Henrik Steenfeldt Jacobsen | Board of Directors | 0 companies |
| Axel Nørskov Laursen | Chairman | 0 companies |
| Jens Rytter | Board of Directors | 0 companies |
| Thomas Birkedal | Chairman | 0 companies |
| Karin Westergaard Pedersen | Board of Directors | 0 companies |
| Camilla Dalum | Chairman | 0 companies |