| Revenue | DKK 1,7M | -8% |
| EBITDA | DKK 927K | +124% |
| Net profit | DKK 562K | +117% |
| Total assets | DKK 49,8M | -5% |
| Equity | DKK 12,5M | +5% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.664 | 1.880 | 1.942 | 1.881 | 1.727 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.464 | 2.080 | 42 | -3.919 | 927 |
| Depreciation & amort. | -32 | -32 | -32 | -32 | -32 |
| EBIT | 3.432 | 2.048 | 10 | -3.951 | 895 |
| Net financials | -391 | -378 | -378 | -368 | -158 |
| Profit before tax | 3.041 | 1.670 | -368 | -4.319 | 737 |
| Tax | 748 | 375 | -73 | -942 | 175 |
| Net profit | 2.293 | 1.296 | -295 | -3.377 | 562 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 58.496 | 59.225 | 57.189 | 52.355 | 49.830 |
| Equity | 15.787 | 16.583 | 15.288 | 11.911 | 12.474 |
| Long-term debt | 40.320 | 40.062 | 39.787 | 39.483 | 36.876 |
| Short-term debt | 364 | 512 | 467 | 589 | 285 |
| Total debt | 40.684 | 40.573 | 40.253 | 40.072 | 37.161 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SD Management | Management | 2025 |
| Former (3) | ||
JN Management | Management | 2015 – 2019 |
HF Management | Management | 2019 – 2025 |
MN Management | Management | 2015 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Former (1) | ||
| Board of Directors | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Company | 100% | 100% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nygaard | Management | 0 companies |
| Henning Foldager | Management | 0 companies |
| Søren Damgaard Lundtofte | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Hasse Kjærsgaard Larsen | Board of Directors | 0 companies |
| Michael Vad Petersen | Board of Directors | 0 companies |
| Kasper Holch Kragelund | Board of Directors | 0 companies |