| Revenue | DKK 39,3M | +21% |
| EBITDA | DKK 28,2M | +104% |
| Net profit | DKK 22M | +113% |
| Total assets | DKK 15,7M | -73% |
| Equity | DKK 1,6M | -91% |
| Employees | 17 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.255 | 6.361 | 7.019 | 9.416 | 0 | 10.145 | 22.477 | 29.306 | 32.584 | 39.349 |
| Staff expenses | -647 | -3.080 | -3.822 | -5.008 | -6.860 | -7.020 | -8.132 | -10.542 | -18.729 | -11.118 |
| EBITDA | 607 | 3.281 | 3.197 | 4.409 | 7.194 | 3.124 | 14.344 | 18.763 | 13.854 | 28.231 |
| Depreciation & amort. | -113 | -227 | -263 | -317 | -446 | -519 | -516 | -500 | -185 | -200 |
| EBIT | 495 | 3.054 | 2.935 | 4.092 | 6.747 | 2.606 | 13.828 | 18.263 | 13.669 | 28.031 |
| Net financials | -139 | -142 | -118 | -83 | -57 | -127 | -419 | 106 | -177 | -32 |
| Profit before tax | 355 | 2.912 | 2.817 | 4.009 | 6.690 | 2.479 | 13.409 | 18.369 | 13.493 | 27.999 |
| Tax | 130 | 521 | 700 | 887 | 1.478 | 549 | 2.968 | 4.044 | 3.186 | 6.033 |
| Net profit | 226 | 2.391 | 2.117 | 3.122 | 5.212 | 1.929 | 10.442 | 14.325 | 10.307 | 21.966 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.150 | 8.063 | 10.008 | 9.532 | 20.342 | 21.179 | 40.507 | 40.217 | 58.548 | 15.714 |
| Equity | 526 | 2.916 | 4.716 | 6.338 | 8.550 | 5.980 | 16.078 | 21.403 | 17.410 | 1.576 |
| Long-term debt | 542 | 431 | 318 | 724 | 885 | 305 | 396 | 136 | 395 | 765 |
| Short-term debt | 2.082 | 4.716 | 4.974 | 2.470 | 9.570 | 13.009 | 19.293 | 16.416 | 36.172 | 11.608 |
| Total debt | 2.624 | 5.147 | 5.292 | 3.194 | 10.456 | 13.314 | 19.689 | 16.552 | 36.567 | 12.373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2016 | — | — |
JR Management | Management | 2016 | — | — |
SP Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Family&Friends Invest ApS | Company | 66.7% | 66.7% | 2025 |
JR Holding Slagelse II ApS | Company | 5.0% | 5.0% | 2025 |
HP Holding Dalby II ApS | Company | 5.0% | 5.0% | 2025 |
SPJ Holding Assentorp II ApS | Company | 5.0% | 5.0% | 2025 |
Stålkompagniet Holding ApS | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Plambæk | Management | 0 companies |
| Jan Rasmussen | Management | 0 companies |
| Søren Peter Jensen | Management | 0 companies |
| Morten Lyngbek Bjørk | Board of Directors | 0 companies |
| Jan Selchau | Chairman | 0 companies |