| Revenue | DKK 57M | -56905% |
| EBITDA | DKK 20,9M | +20877% |
| Net profit | DKK 8,3M | +30% |
| Total assets | DKK 103,2M | +164% |
| Equity | DKK 35M | +31% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -307 | -439 | -115 | -75 | -96 | -77 | -183 | -100 | 57.025 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36.109 |
| EBITDA | -307 | -439 | -115 | -75 | -96 | -77 | -183 | -100 | 20.857 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.601 |
| EBIT | -307 | -439 | -115 | -75 | -96 | -77 | -183 | -100 | 14.256 |
| Net financials | 688 | 3.277 | 5.917 | 1.347 | -68 | -3.544 | 5.237 | 6.254 | -3.187 |
| Profit before tax | 381 | 2.838 | 5.802 | 1.272 | -163 | -3.621 | 5.053 | 6.154 | 11.069 |
| Tax | -133 | -273 | -281 | -236 | -224 | -197 | -222 | -173 | 2.813 |
| Net profit | 514 | 3.111 | 6.084 | 1.508 | 60 | -3.424 | 5.275 | 6.327 | 8.256 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.038 | 53.748 | 50.257 | 43.330 | 37.973 | 29.844 | 35.111 | 39.121 | 103.162 |
| Equity | 4.014 | 11.425 | 17.509 | 19.016 | 19.077 | 15.652 | 19.178 | 26.704 | 34.960 |
| Long-term debt | 0 | 29.184 | 22.890 | 18.104 | 13.360 | 14.161 | 15.011 | 0 | 31.961 |
| Short-term debt | 9.024 | 13.139 | 9.858 | 6.210 | 5.536 | 30 | 923 | 12.417 | 32.504 |
| Total debt | 9.024 | 42.323 | 32.749 | 24.314 | 18.896 | 14.191 | 15.934 | 12.417 | 64.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2018 | — | — |
TG Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sundbusiness Invest ApS | Company | 50.0% | 50.0% | 2019 |
IU IV INVEST 15 ApS | Company | 33.3% | 33.3% | 2018 |
TGB Invest ApS | Company | 10.0% | 10.0% | 2024 |
RK Group A/S | Company | 10.0% | 10.0% | 2023 |
MGP Invest ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Glud Primdal | Management | 0 companies |
| Tommy Grann Bonnerup | Management | 0 companies |
| Peder Ejnar Madsen | Chairman | 0 companies |
| Keld Sund Nielsen | Board of Directors | 0 companies |
| Leif Dambo Jensen | Chairman | 0 companies |
| Ronnie Møller-Thorsøe | Board of Directors | 0 companies |
| Mette Grube Nielsen | Chairman | 0 companies |
| Thomas Villum Folmann | Chairman | 0 companies |