| Revenue | DKK 17M | -1% |
| EBITDA | DKK 14,2M | -2% |
| Net profit | DKK 6,6M | -39% |
| Total assets | DKK 57M | +8% |
| Equity | DKK 20,1M | -2% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.140 | 17.686 | 15.478 | 17.144 | 17.010 |
| Staff expenses | -2.473 | -2.339 | -1.314 | -2.705 | -2.846 |
| EBITDA | 9.668 | 15.347 | 14.164 | 14.438 | 14.164 |
| Depreciation & amort. | -1.083 | -1.371 | -1.226 | -1.234 | -1.371 |
| EBIT | 8.585 | 13.975 | 12.938 | 13.204 | 12.793 |
| Net financials | 8.117 | 17.522 | 8.486 | 456 | -3.511 |
| Profit before tax | 16.702 | 31.497 | 21.424 | 13.660 | 9.282 |
| Tax | 1.797 | 3.036 | 3.002 | 2.942 | 2.703 |
| Net profit | 14.905 | 28.462 | 18.422 | 10.718 | 6.579 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.321 | 31.541 | 35.007 | 52.871 | 56.982 |
| Equity | 23.576 | 23.924 | 23.050 | 20.576 | 20.142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.003 | 6.974 | 5.234 | 31.479 | 36.076 |
| Total debt | 2.003 | 6.974 | 5.234 | 31.479 | 36.076 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SS Management | Management | 2025 |
FM Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
MG Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
SM Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
BG Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Deputy Chairman | 2024 | |
| Board of Directors | 2025 | |
| Former (6) | ||
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2017 – 2020 | |
| Board of Directors | 2017 – 2022 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Individual | 20–24.99% | 20–24.99% | 2017 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gammelgård | Chief Executive Officer | 0 companies |
| Stefan Skov | Management | 0 companies |
| Frederik Martin Braun | Chief Executive Officer | 0 companies |
| Steen Michelsen Lomholt-Thomsen | Chief Executive Officer | 0 companies |
| Bo Gordon Vallentin | Management | 0 companies |
| Frank Stensballe Vium | Chairman | 0 companies |
| Michael Slipsager | Board of Directors | 0 companies |
| Søren Elmelund Johansen From | Board of Directors | 0 companies |
| Hans Christian Pape | Board of Directors | 0 companies |
| Jan Leon Lovmand | Chairman | 0 companies |
| Christian Bamberger Bro | Deputy Chairman | 0 companies |
| Ketil Årdal | Board of Directors | 0 companies |
| Troels Ørting Jørgensen | Chairman | 0 companies |
| Christoffer Arthur Müller | Board of Directors | 0 companies |
| Niels Holch Povlsen | Board of Directors | 0 companies |