| Revenue | DKK 262K | +8% |
| EBITDA | DKK 262K | +8% |
| Net profit | DKK 69K | -44% |
| Total assets | DKK 2,7M | +7% |
| Equity | DKK 1M | +7% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 212 | 210 | 210 | 243 | 262 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 212 | 210 | 210 | 243 | 262 |
| Depreciation & amort. | -32 | -37 | -37 | -37 | -37 |
| EBIT | 180 | 173 | 173 | 207 | 225 |
| Net financials | -66 | -59 | -107 | -50 | -136 |
| Profit before tax | 114 | 115 | 66 | 157 | 89 |
| Tax | 24 | 25 | 15 | 35 | 20 |
| Net profit | 90 | 89 | 52 | 123 | 69 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.617 | 2.581 | 2.520 | 2.483 | 2.664 |
| Equity | 672 | 761 | 813 | 936 | 1.005 |
| Long-term debt | 1.303 | 1.218 | 1.018 | 794 | 1.406 |
| Short-term debt | 639 | 597 | 682 | 746 | 244 |
| Total debt | 1.942 | 1.815 | 1.700 | 1.540 | 1.650 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TN Management | Management | 2016 |
TR Management | Management | 2019 |
| Former (1) | ||
AM Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2016 – 2017 | |
| Deputy Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nicolai Gottlieb | Management | 0 companies |
| Andre Michael Kowalczyk | Chief Executive Officer | 0 companies |
| Tobias Røndbjerg | Management | 0 companies |
| Niels Dahl-Sørensen | Chairman | 0 companies |
| Karsten Holt | Deputy Chairman | 0 companies |