| Revenue | DKK 3,7M | +43% |
| EBITDA | DKK 1,9M | +123% |
| Net profit | DKK 1,1M | +262% |
| Total assets | DKK 8M | +17% |
| Equity | DKK 5,3M | +26% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.371 | 1.539 | 3.399 | 3.227 | 2.340 | 3.128 | 2.590 | 3.708 |
| Staff expenses | -0 | -0 | -1.839 | -1.878 | -1.315 | -1.709 | -1.738 | -1.804 |
| EBITDA | 1.047 | 1.539 | 1.560 | 1.349 | 1.025 | 1.419 | 852 | 1.903 |
| Depreciation & amort. | -26 | -223 | -954 | -965 | -300 | -397 | -380 | -331 |
| EBIT | 1.021 | 1.316 | 606 | 385 | 725 | 1.022 | 472 | 1.573 |
| Net financials | -81 | -62 | -361 | -295 | -36 | -81 | -83 | -175 |
| Profit before tax | 939 | 1.254 | 245 | 89 | 689 | 941 | 389 | 1.398 |
| Tax | 209 | 278 | 31 | 48 | 219 | 210 | 88 | 310 |
| Net profit | 731 | 976 | 214 | 41 | 470 | 731 | 301 | 1.088 |
| Item | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.851 | 7.444 | 16.569 | 15.390 | 4.409 | 6.313 | 6.874 | 8.036 |
| Equity | 1.236 | 2.212 | 2.343 | 2.384 | 3.156 | 3.887 | 4.188 | 5.276 |
| Long-term debt | 0 | 0 | 9.474 | 8.305 | 105 | 107 | 212 | 78 |
| Short-term debt | 2.608 | 5.019 | 4.556 | 4.500 | 1.053 | 2.231 | 2.297 | 2.528 |
| Total debt | 2.608 | 5.019 | 14.030 | 12.805 | 1.158 | 2.339 | 2.510 | 2.606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Havhus ApS | Company | 66.7% | 66.7% | 2021 |
LØJSTRUP DAMBRUG A/S | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Dahl Bentsen | Management | 0 companies |
| Niels Ebbe Dalsgaard | Chairman | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Magnus Mark Hinz-Berg | Board of Directors | 0 companies |