| Revenue | DKK 83,9M | -1% |
| EBITDA | DKK 68M | -9% |
| Net profit | DKK -4,1M | -290% |
| Total assets | DKK 215,9M | +39% |
| Equity | DKK 18,9M | -18% |
| Employees | 14 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 532 | -625 | 2.870 | 32.287 | 50.276 | 372.588 | 84.480 | 83.906 |
| Staff expenses | -493 | -543 | -564 | -3.561 | -4.893 | -5.839 | -10.054 | -15.926 |
| EBITDA | 39 | -1.168 | 2.306 | 28.727 | 45.383 | 61.661 | 74.434 | 67.980 |
| Depreciation & amort. | -0 | -799 | -6.609 | -20.431 | -32.982 | -52.892 | -58.048 | -67.315 |
| EBIT | 39 | -1.967 | -4.303 | 8.295 | 12.400 | 8.769 | 16.386 | 665 |
| Net financials | -13 | -7 | -722 | -5.241 | -4.294 | 1.437 | -12.183 | -7.409 |
| Profit before tax | 26 | -1.974 | -5.025 | 3.054 | 8.106 | 10.206 | 4.203 | -5.089 |
| Tax | 6 | -206 | -1.321 | 705 | 1.927 | 1.225 | 2.060 | -1.009 |
| Net profit | 20 | -1.768 | -3.704 | 2.350 | 6.179 | 8.981 | 2.144 | -4.080 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.620 | 3.620 | 28.856 | 64.687 | 106.349 | 151.875 | 155.085 | 215.887 |
| Equity | 1.020 | 575 | 371 | 5.671 | 11.850 | 20.830 | 22.974 | 18.894 |
| Long-term debt | 0 | 0 | 3.277 | 638 | 4.111 | 24.554 | 26.708 | 13.847 |
| Short-term debt | 593 | 3.045 | 25.208 | 58.378 | 89.079 | 102.989 | 99.092 | 178.094 |
| Total debt | 593 | 3.045 | 28.485 | 59.016 | 93.189 | 127.543 | 125.800 | 191.941 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SHM Invest 2016 ApS | Company | 66.7% | 66.7% | 2025 |
CAV INVEST ApS | Company | 5.0% | 5.0% | 2025 |
Folmers Invest A/S | Company | 10.0% | 15.0% | 2020 |
AS Holding 2016 ApS | Company | 10.0% | 5.0% | 2016 |
Kjøller A/S | Company | 20.0% | 20.0% | 2023 |
CRANE POOLE & SCHMIDT ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Søgaard-Andersen | Chief Executive Officer | 0 companies |
| Martin Daugbjerg Sakran | Chief Executive Officer | 0 companies |
| Jørgen Anders Sørensen | Management | 0 companies |
| Lars Bytoft | Deputy Chairman | 0 companies |
| Søren Hougaard Hein | Board of Directors | 0 companies |
| Johannes Bernhard Havig | Chairman | 0 companies |
| Henrik Bech-Hansen | Chairman | 0 companies |
| Christian Holm Hansen | Board of Directors | 0 companies |
| Morten Schwartz Nielsen | Chairman | 0 companies |
| Casper Borgen Kjøller | Chairman | 0 companies |
| Bror Martin Linnemann Larsen | Chairman | 0 companies |
| Jakob Bax Sander Hein | Board of Directors | 0 companies |