| Revenue | DKK 19,2M | -7% |
| EBITDA | DKK 15,2M | +164% |
| Net profit | DKK -3,4M | +89% |
| Total assets | DKK 650,3M | -1% |
| Equity | DKK 42,1M | -7% |
| Employees | — | — |
| Item | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 66.701 | 62.336 | 17.740 | 20.675 | 19.155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 66.701 | 62.336 | 85.223 | -23.534 | 15.161 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 66.701 | 62.336 | 85.223 | -23.534 | 15.161 |
| Net financials | -4.772 | -4.292 | -17.155 | -18.540 | -18.462 |
| Profit before tax | 61.930 | 58.044 | 68.067 | -42.073 | -3.301 |
| Tax | 13.625 | 13.606 | 14.991 | -9.922 | 91 |
| Net profit | 48.305 | 44.438 | 53.076 | -32.152 | -3.392 |
| Item | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 592.755 | 628.339 | 698.876 | 656.752 | 650.336 |
| Equity | 162.550 | 194.316 | 77.633 | 45.481 | 42.089 |
| Long-term debt | 365.275 | 358.918 | 531.453 | 531.246 | 530.212 |
| Short-term debt | 27.559 | 24.042 | 23.865 | 23.882 | 22.136 |
| Total debt | 392.834 | 382.960 | 555.318 | 555.128 | 552.349 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CV Management | Management | 2025 |
HE Management | Management | 2022 |
| Former (3) | ||
RF Management | Management | 2016 – 2020 |
JF Management | Management | 2020 – 2022 |
JD Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2016 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Vernooij | Management | 0 companies |
| Robin Feddern | Management | 0 companies |
| Jakob Flymer | Management | 0 companies |
| Hendrik Ebe Reitsma | Management | 0 companies |
| Joris Dietbert Voorhoeve | Management | 0 companies |
| Kasper Rungfeldt | Board of Directors | 0 companies |
| Thomas Ebbe Riise-Jakobsen | Board of Directors | 0 companies |
| Rune Højby Kock | Chairman | 0 companies |
| Henrik Skak Bender | Board of Directors | 0 companies |
| Rasmus Nørgaard | Board of Directors | 0 companies |
| Bjarke Windeløv Graae | Board of Directors | 0 companies |
| Bo Holse Rasmussen | Board of Directors | 0 companies |
| Steen Sønderby | Board of Directors | 0 companies |
| Mikkel Bülow-Lehnsby | Board of Directors | 0 companies |
| Henrik Greve Nielsen | Board of Directors | 0 companies |