| Revenue | DKK 56,4M | +5% |
| EBITDA | DKK 79,5M | +165% |
| Net profit | DKK 45,8M | +182% |
| Total assets | DKK 1B | +1% |
| Equity | DKK 302,6M | +8% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 50.756 | 53.005 | 56.034 | 53.752 | 56.445 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72.925 | 45.005 | -85.966 | 30.052 | 79.545 |
| Depreciation & amort. | -76 | -76 | -76 | -76 | -20 |
| EBIT | 72.849 | 44.929 | -86.041 | 29.976 | 79.525 |
| Net financials | -5.479 | -5.772 | -8.581 | -9.168 | -20.808 |
| Profit before tax | 67.371 | 39.158 | -94.622 | 20.809 | 58.717 |
| Tax | 14.827 | 8.615 | -20.817 | 4.579 | 12.918 |
| Net profit | 52.544 | 30.543 | -73.805 | 16.230 | 45.799 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.179.009 | 1.176.484 | 1.047.104 | 1.010.191 | 1.017.104 |
| Equity | 410.806 | 415.606 | 300.877 | 278.976 | 302.613 |
| Long-term debt | 674.957 | 675.407 | 673.393 | 666.331 | 658.974 |
| Short-term debt | 30.822 | 22.937 | 39.677 | 35.217 | 19.503 |
| Total debt | 705.779 | 698.344 | 713.070 | 701.548 | 678.478 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
RA Management | Management | 2017 |
MB Deputy | Deputy | 2025 |
| Former (2) | ||
CA Deputy | Deputy | 2017 – 2020 |
PR Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2025 | |
| Chairman | 2020 | |
| Former (9) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2017 – 2020 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Astrup | Deputy | 0 companies |
| Randi Anita Næsheim | Management | 0 companies |
| Martin Birger Midthun | Deputy | 0 companies |
| Pål Rosendahl | Management | 0 companies |
| Anders Rolskov-Eriksen | Board of Directors | 0 companies |
| Knut Marius Bull Stokke | Board of Directors | 0 companies |
| Mads Hørberg | Chairman | 0 companies |
| Thorbjørn Fjærtoft Pedersen | Chairman | 0 companies |
| Martin Grimm Strømme | Board of Directors | 0 companies |
| Tore Thorstensen | Board of Directors | 0 companies |
| Henning Eivindssøn Astrup | Board of Directors | 0 companies |
| Anders Hornskov Jakobsen | Board of Directors | 0 companies |
| Øystein Bøe | Board of Directors | 0 companies |
| Eirik Forthun | Board of Directors | 0 companies |
| Morten Andre Møller | Chairman | 0 companies |
| Sigurd Astrup | Board of Directors | 0 companies |