| Revenue | DKK 34,1M | +10% |
| EBITDA | DKK 34,1M | +10% |
| Net profit | DKK 12,8M | +7% |
| Total assets | DKK 428,2M | -3% |
| Equity | DKK 337,7M | +4% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 25.815 | 22.129 | 24.766 | 31.072 | 34.067 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 25.815 | 22.129 | 24.766 | 31.072 | 34.067 |
| Depreciation & amort. | -15.424 | -16.393 | -14.838 | -17.091 | -17.636 |
| EBIT | 10.391 | 5.736 | 9.928 | 13.981 | 16.431 |
| Net financials | -197 | -241 | 247 | 814 | -3 |
| Profit before tax | 10.194 | 5.495 | 10.175 | 14.795 | 16.428 |
| Tax | 2.244 | 1.196 | 3.299 | 2.823 | 3.639 |
| Net profit | 7.950 | 4.299 | 6.876 | 11.972 | 12.789 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 342.302 | 358.651 | 400.925 | 441.191 | 428.201 |
| Equity | 301.805 | 306.104 | 312.980 | 324.952 | 337.741 |
| Long-term debt | 31.720 | 36.385 | 46.129 | 77.715 | 65.514 |
| Short-term debt | 8.777 | 16.162 | 41.816 | 38.524 | 24.946 |
| Total debt | 40.497 | 52.547 | 87.945 | 116.239 | 90.460 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2025 |
| Former (3) | ||
JS Management | Management | 2018 – 2025 |
JL Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
SL Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2024 | |
| Chairman | 2025 | |
| Board of Directors | 2019 | |
| Board of Directors | 2024 | |
| Board of Directors | 2020 | |
| Former (10) | ||
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2016 – 2019 | |
| Chairman | 2025 – 2025 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2016 – 2019 | |
| Chairman | 2016 – 2025 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2016 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Stausbøll Madsen | Management | 0 companies |
| Jørn Lundstrøm Zielke | Chief Executive Officer | 0 companies |
| Søren Mortensen | Management | 0 companies |
| Søren Lindgaard | Management | 0 companies |
| Jørgen Mosegaard | Board of Directors | 0 companies |
| Lars Naur | Board of Directors | 0 companies |
| Lise Søgård Bering | Board of Directors | 0 companies |
| Per Werner Nielsen | Chairman | 0 companies |
| Martin Romvig | Chairman | 0 companies |
| Bent Kristensen | Board of Directors | 0 companies |
| Jesper Vinter Barslund | Board of Directors | 0 companies |
| Jan Østergård Jensen | Board of Directors | 0 companies |
| Jørgen Poulsgaard | Board of Directors | 0 companies |
| Poul Hjulmand | Board of Directors | 0 companies |
| Carsten Bryder Thejls | Board of Directors | 0 companies |
| Jacob Møller | Chairman | 0 companies |
| Torben Poulsen | Board of Directors | 0 companies |
| Mads Dalgaard Miltersen | Board of Directors | 0 companies |
| Lars Peter Christiansen | Board of Directors | 0 companies |