| Revenue | DKK 11M | +2% |
| EBITDA | DKK 4M | -54% |
| Net profit | DKK 764K | -86% |
| Total assets | DKK 182,6M | -4% |
| Equity | DKK 89,4M | -4% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.901 | 11.411 | -500 | -1.740 | 4.875 | 9.590 | 9.570 | 9.811 | 10.799 | 10.796 | 11.018 |
| Staff expenses | -18.668 | -16.076 | -7 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5.767 | -4.665 | -493 | -1.728 | 80.607 | 20.590 | 45.570 | -20.189 | 8.799 | 8.796 | 4.018 |
| Depreciation & amort. | -400 | -1.642 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.168 | -6.307 | -493 | -1.728 | 80.607 | 20.590 | 45.570 | -20.189 | 8.799 | 8.796 | 4.018 |
| Net financials | -266 | -195 | -135 | -343 | 74.566 | 10.081 | 35.236 | -30.719 | -2.652 | -3.789 | -10.024 |
| Profit before tax | -6.434 | -6.503 | -628 | -2.071 | 79.441 | 19.672 | 44.806 | -20.908 | 8.147 | 7.006 | 993 |
| Tax | -347 | 347 | -0 | -2.852 | 17.477 | 4.328 | 9.624 | -4.600 | 1.792 | 1.650 | 229 |
| Net profit | -6.086 | -6.850 | -628 | 781 | 61.964 | 15.344 | 35.182 | -16.308 | 6.354 | 5.356 | 764 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.521 | 8.917 | 11 | 12.113 | 171.409 | 190.669 | 222.199 | 197.215 | 196.528 | 190.938 | 182.579 |
| Equity | -2.723 | -4.573 | -5.201 | -4.420 | 66.858 | 81.943 | 109.693 | 92.976 | 94.711 | 92.710 | 89.402 |
| Long-term debt | 0 | 0 | 0 | 3.485 | 86.869 | 83.304 | 78.435 | 74.871 | 71.491 | 67.374 | 62.997 |
| Short-term debt | 18.244 | 13.490 | 5.212 | 13.048 | 3.110 | 6.595 | 5.489 | 6.079 | 6.747 | 6.984 | 7.121 |
| Total debt | 18.244 | 13.490 | 5.212 | 16.533 | 89.979 | 89.899 | 83.924 | 80.950 | 78.238 | 74.358 | 70.117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2026 | — | — |
KJ Management | Management | 2015 | — | — |
CL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Horsens Midco ApS | Company | 100.0% | 100.0% | 2019 |
PB Stensballe ApS | Company | 90.0% | 90.0% | 2019 |
DKI HOLDING A/S | Company | 5.0% | 5.0% | 2019 |
Værsø Invest ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Haugen | Management | 0 companies |
| Kenneth Jespersen | Management | 0 companies |
| Christian Lyck | Management | 0 companies |
| Poul Erik Andersen | Board of Directors | 0 companies |
| Torben Bertin Hein | Chairman | 0 companies |
| Preben Thomas Borregaard | Chairman | 0 companies |