| Revenue | DKK 271K | +23% |
| EBITDA | DKK 242K | +16% |
| Net profit | DKK 237K | -26% |
| Total assets | DKK 2,2M | +12% |
| Equity | DKK 2M | +9% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 | 107 | 162 | 144 | 179 | 144 | 201 | 199 | 221 | 271 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | 87 | 142 | 133 | 168 | 129 | 186 | 184 | 208 | 242 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | 87 | 142 | 133 | 168 | 129 | 186 | 184 | 208 | 242 |
| Net financials | 333 | 400 | 266 | 267 | 532 | 322 | -11 | 0 | 200 | 63 |
| Profit before tax | 336 | 487 | 408 | 399 | 700 | 452 | 175 | 184 | 408 | 305 |
| Tax | 76 | 111 | 91 | 88 | 156 | 100 | 39 | 40 | 89 | 68 |
| Net profit | 259 | 376 | 317 | 312 | 544 | 351 | 136 | 144 | 319 | 237 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 811 | 1.273 | 1.069 | 1.336 | 1.199 | 1.539 | 1.487 | 1.543 | 1.923 | 2.162 |
| Equity | 716 | 1.082 | 960 | 1.196 | 960 | 1.325 | 1.327 | 1.470 | 1.809 | 1.977 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 95 | 190 | 109 | 139 | 238 | 214 | 161 | 73 | 114 | 185 |
| Total debt | 95 | 190 | 109 | 139 | 238 | 214 | 161 | 73 | 114 | 185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2021 | — | — |
PA Management | Management | 2015 | — | — |
SC Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bruun & Hjejle Komplementar ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Nielsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Svend Christian Johansen | Management | 0 companies |
| Mogens Thorninger | Chairman | 0 companies |
| Frederik André Færge Bork | Board of Directors | 0 companies |
| Morten Stadil | Board of Directors | 0 companies |
| Søren Holger Nelson Kopp | Board of Directors | 0 companies |
| Søren Damgaard | Deputy Chairman | 0 companies |
| Henriette Bjerg | Board of Directors | 0 companies |
| Jesper Schultz Larsen | Board of Directors | 0 companies |
| Karsten Holst Bork Kristoffersen | Board of Directors | 0 companies |
| Morten Jensen | Board of Directors | 0 companies |
| Ole Spiermann | Chairman | 0 companies |
| Christian Schow Madsen | Board of Directors | 0 companies |
| Henrik Selchau Poulsen | Board of Directors | 0 companies |
| Paula Grønlund | Board of Directors | 0 companies |
| Elise Ross-Hansen | Board of Directors | 0 companies |