| Revenue | DKK 1,5M | +12% |
| EBITDA | DKK 1,5M | +263% |
| Net profit | DKK 549K | +260% |
| Total assets | DKK 38,5M | +1% |
| Equity | DKK 16,4M | +3% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -221 | 377 | 759 | 1.521 | 1.331 | 1.408 | 1.313 | 1.476 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -223 | 552 | 11.327 | 1.736 | 1.331 | 158 | 408 | 1.482 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -37 | -37 | -37 |
| EBIT | -21 | -223 | 552 | 11.327 | 1.736 | 1.331 | 121 | 371 | 1.445 |
| Net financials | 0 | 0 | -552 | -775 | -514 | 3.921 | -802 | -808 | -740 |
| Profit before tax | 1.044 | 1.922 | 0 | 10.551 | 1.222 | 5.252 | -681 | -437 | 705 |
| Tax | 230 | 423 | 0 | 2.322 | 268 | 1.156 | -150 | -94 | 157 |
| Net profit | 814 | 1.499 | 0 | 8.229 | 954 | 4.096 | -531 | -343 | 549 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.021 | 9.937 | 23.007 | 40.179 | 40.516 | 41.466 | 39.224 | 38.269 | 38.508 |
| Equity | 864 | 1.000 | 1.000 | 11.826 | 12.781 | 16.677 | 16.146 | 15.803 | 16.352 |
| Long-term debt | 0 | 0 | 9.772 | 23.909 | 23.202 | 19.359 | 18.957 | 18.523 | 18.063 |
| Short-term debt | 3.928 | 8.280 | 11.577 | 1.465 | 1.286 | 2.154 | 1.125 | 1.152 | 1.308 |
| Total debt | 3.928 | 8.280 | 21.349 | 25.374 | 24.488 | 21.514 | 20.082 | 19.675 | 19.371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2025 | — | — |
PØ Management | Management | 2020 | — | — |
MV Management | Management | 2017 | — | — |
ES Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØM - Skødstrupgård A/S | Company | 100.0% | 100.0% | 2020 |
ÅLYKKE ApS | Company | 50.0% | 50.0% | 2018 |
Mibro Invest ApS | Company | 25.0% | 25.0% | 2018 |
RP KONTORSERVICE ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Saldern Smith | Management | 0 companies |
| Peter Øgaard Reinholdt Jakobsen | Management | 0 companies |
| Morten Vagn Petersen | Management | 0 companies |
| Esben Seier Pedersen | Management | 0 companies |
| Michael Elkjær Hartung | Chairman | 0 companies |
| Thomas Sloth Nielsen | Board of Directors | 0 companies |
| Jørn Lund | Chairman | 0 companies |
| Kristian Busk Mouritzen | Board of Directors | 0 companies |
| Claus Kiilstofte Pihlmann | Board of Directors | 0 companies |