| Revenue | DKK 8,2M | +3% |
| EBITDA | DKK 29,8M | +120% |
| Net profit | DKK 20,4M | +171% |
| Total assets | DKK 224,7M | +11% |
| Equity | DKK 99M | +24% |
| Employees | — | — |
| Item | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -530 | -8 | -18 | 5.549 | 7.117 | 7.733 | 7.759 | 7.774 | 7.975 | 8.205 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -530 | -8 | -18 | 54.386 | 8.317 | 31.302 | 33 | -26.057 | 13.544 | 29.787 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -530 | -8 | -18 | 54.386 | 8.317 | 31.302 | 33 | -26.057 | 13.544 | 29.787 |
| Net financials | 0 | -23 | 0 | 10.800 | -689 | -641 | -790 | -2.524 | -3.909 | -3.653 |
| Profit before tax | -530 | -31 | -18 | 65.187 | 7.628 | 30.661 | -757 | -28.581 | 9.635 | 26.135 |
| Tax | -117 | -114 | -0 | 11.778 | 1.747 | 6.745 | -167 | -6.288 | 2.120 | 5.750 |
| Net profit | -414 | 83 | -18 | 53.409 | 5.881 | 23.915 | -590 | -22.293 | 7.515 | 20.385 |
| Item | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.474 | 73.469 | 159.600 | 230.390 | 218.887 | 239.454 | 234.934 | 196.915 | 201.655 | 224.673 |
| Equity | -364 | 43.670 | 43.652 | 97.061 | 86.442 | 103.357 | 102.767 | 74.428 | 79.943 | 98.978 |
| Long-term debt | 0 | 0 | 0 | 113.489 | 111.587 | 109.843 | 107.691 | 106.360 | 104.917 | 103.697 |
| Short-term debt | 27.543 | 25.196 | 111.346 | 3.398 | 3.692 | 3.864 | 3.748 | 2.803 | 2.247 | 2.704 |
| Total debt | 27.543 | 25.196 | 111.346 | 116.888 | 115.279 | 113.707 | 111.439 | 109.164 | 107.164 | 106.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2015 | — | — |
HS Management | Management | 2024 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PK Management | Management | 2022 | — | — |
SS Management | Management | 2019 | — | — |
AM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Koncenton Metropol II A/S | Company | 100.0% | 100.0% | 2019 |
Balance Kapital A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| John Borup Jacobsen | Management | 0 companies |
| Henrik Skovsby | Management | 0 companies |
| Henning Christian Borup Jacobsen | Chief Executive Officer | 0 companies |
| Peter Krogsgaard Jørgensen | Management | 0 companies |
| Søren Skovbjerg Palmelund | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Søren Møller Dalgaard | Board of Directors | 0 companies |
| Flemming Hvejsel | Board of Directors | 0 companies |
| Henning Frost Studsgaard | Chairman | 0 companies |
| Mette Høi Davidsen | Board of Directors | 0 companies |
| Jakob Nielsen | Board of Directors | 0 companies |