| Revenue | DKK 6,5M | +15% |
| EBITDA | DKK 16,4M | +127% |
| Net profit | DKK 11,4M | +170% |
| Total assets | DKK 159,4M | +8% |
| Equity | DKK 59,9M | +24% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.998 | 6.178 | 5.699 | 5.643 | 6.470 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 59.832 | 12.462 | -17.165 | 7.227 | 16.384 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 59.832 | 12.462 | -17.165 | 7.227 | 16.384 |
| Net financials | -1.296 | -2.033 | -1.842 | -1.790 | -1.898 |
| Profit before tax | 58.536 | 10.429 | -19.007 | 5.437 | 14.486 |
| Tax | 12.925 | 2.248 | -4.119 | 1.196 | 3.045 |
| Net profit | 45.611 | 8.181 | -14.888 | 4.240 | 11.441 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 163.690 | 168.976 | 144.326 | 147.150 | 159.444 |
| Equity | 59.256 | 62.936 | 44.249 | 48.489 | 59.930 |
| Long-term debt | 86.807 | 85.544 | 84.305 | 85.702 | 84.312 |
| Short-term debt | 4.223 | 5.622 | 5.796 | 2.499 | 2.569 |
| Total debt | 91.030 | 91.166 | 90.101 | 88.201 | 86.881 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2025 |
| Former (6) | ||
HS Management | Management | 2024 – 2024 |
CR Management | Management | 2020 – 2021 |
MT Management | Management | 2017 – 2018 |
AS Management | Management | 2018 – 2020 |
PK Management | Management | 2023 – 2024 |
AM Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2024 | |
| Former (5) | ||
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2021 – 2024 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 25–33.32% | 25% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Skovsby | Management | 0 companies |
| Carsten Raundahl | Management | 0 companies |
| Morten Thye | Management | 0 companies |
| André Sørensen | Management | 0 companies |
| Mads Berg Hansen | Management | 0 companies |
| Peter Krogsgaard Jørgensen | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Klaus Gad | Board of Directors | 0 companies |
| Flemming Hvejsel | Chairman | 0 companies |
| Arne Nørgaard | Board of Directors | 0 companies |
| Søren Bue | Board of Directors | 0 companies |
| Bo Boulund Knudsen | Chairman | 0 companies |
| Per Falstie | Board of Directors | 0 companies |
| Mogens Birkebæk | Board of Directors | 0 companies |
| Henrik Hoffmann | Board of Directors | 0 companies |