| Revenue | DKK 5,3M | -2% |
| EBITDA | DKK 6M | -16% |
| Net profit | DKK 2,2M | -4% |
| Total assets | DKK 131,7M | +0% |
| Equity | DKK 15,1M | +17% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | -48 | 29 | 4.365 | 5.274 | 5.332 | 5.616 | 5.460 | 5.346 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | -27 | 26.812 | 8.227 | 12.172 | -12.115 | 6.220 | 7.085 | 5.970 |
| Depreciation & amort. | -0 | -0 | -22 | -22 | -22 | -0 | -0 | -0 | -0 |
| EBIT | 41 | -27 | 26.790 | 8.205 | 12.150 | -12.115 | 6.220 | 7.085 | 5.970 |
| Net financials | 0 | 0 | -601 | -1.591 | -1.519 | -1.750 | -3.835 | -4.163 | -3.156 |
| Profit before tax | 41 | -27 | 26.189 | 6.614 | 10.630 | -13.865 | 2.385 | 2.921 | 2.814 |
| Tax | 9 | 11 | 5.762 | 1.456 | 2.340 | -3.093 | 531 | 647 | 619 |
| Net profit | 32 | -38 | 20.427 | 5.158 | 8.290 | -10.772 | 1.853 | 2.275 | 2.195 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.666 | 98.967 | 136.626 | 139.327 | 146.289 | 128.933 | 129.572 | 131.331 | 131.692 |
| Equity | 82 | 44 | 20.471 | 25.629 | 33.919 | 8.784 | 10.638 | 12.913 | 15.107 |
| Long-term debt | 0 | 0 | 91.925 | 90.482 | 89.026 | 107.544 | 105.711 | 104.324 | 102.046 |
| Short-term debt | 25.584 | 98.923 | 17.813 | 15.802 | 14.433 | 8.806 | 9.303 | 9.822 | 10.135 |
| Total debt | 25.584 | 98.923 | 109.738 | 106.285 | 103.459 | 116.350 | 115.014 | 114.146 | 112.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2016 | — | — |
JL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLJL Holding ApS | Company | 50.0% | 50.0% | 2019 |
Rygård Park Invest ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Jeppe Lynge Larsen | Management | 0 companies |
| Morten Lanng Gulstad | Chairman | 0 companies |
| Thomas Pedersen | Board of Directors | 0 companies |