| Revenue | DKK -1,7M | -178% |
| EBITDA | DKK -1,7M | +45% |
| Net profit | DKK 95,9M | +1656% |
| Total assets | DKK 39,9M | -71% |
| Equity | DKK 39,8M | -66% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -918 | -99 | -123 | -190 | -129 | -165 | -361 | 2.184 | -1.709 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.280 | -7 |
| EBITDA | -918 | -99 | -123 | -190 | -129 | -165 | -361 | -3.095 | -1.716 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -918 | -99 | -123 | -190 | -129 | -165 | -361 | -3.095 | -1.716 |
| Net financials | 2.585 | 13.609 | 15.915 | 2.974 | 15.425 | 13.329 | 17.172 | 8.873 | 97.520 |
| Profit before tax | 1.667 | 13.510 | 15.792 | 2.784 | 15.296 | 13.164 | 16.812 | 5.778 | 95.804 |
| Tax | -345 | -536 | -493 | -437 | -164 | -61 | -82 | 314 | -140 |
| Net profit | 2.012 | 14.046 | 16.285 | 3.221 | 15.460 | 13.225 | 16.894 | 5.464 | 95.944 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 154.152 | 150.420 | 145.935 | 141.118 | 156.466 | 143.592 | 157.674 | 139.948 | 39.887 |
| Equity | 40.012 | 51.293 | 62.932 | 57.419 | 104.666 | 115.321 | 132.015 | 118.493 | 39.807 |
| Long-term debt | 88.697 | 67.649 | 55.863 | 41.975 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25.443 | 31.477 | 27.141 | 41.724 | 51.801 | 28.270 | 25.659 | 21.454 | 80 |
| Total debt | 114.140 | 99.127 | 83.003 | 83.699 | 51.801 | 28.270 | 25.659 | 21.454 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MV Management | Management | 2020 | — | — |
BK Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CORPORATE CAPITAL ApS | Company | 10.0% | 10.0% | 2020 |
EC-PACK ApS | Company | 10.0% | 10.0% | 2020 |
MS BidCo ApS | Company | 100.0% | 100.0% | 2024 |
VIA EQUITY FOND II K/S | Company | 66.7% | 66.7% | 2020 |
KR 332 ApS | Company | 100.0% | 100.0% | 2016 |
KERNER CONSULT ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Elling | Chief Executive Officer | 0 companies |
| Michael Vejlgård | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Johnnie Helge Bloch Jensen | Board of Directors | 0 companies |
| David la Cour Kjærum | Board of Directors | 0 companies |
| Benjamin Kramarz | Chairman | 0 companies |
| Annette Otto | Board of Directors | 0 companies |
| Jesper Hørsholt | Board of Directors | 0 companies |
| Claus Thorsgaard | Board of Directors | 0 companies |
| Mette Louise Kaagaard | Board of Directors | 0 companies |
| John Helmsøe-Zinck | Board of Directors | 0 companies |
| Olaf Fritjof Lind | Board of Directors | 0 companies |