| Revenue | DKK 314K | +1% |
| EBITDA | DKK 314K | +1% |
| Net profit | DKK 140K | +5% |
| Total assets | DKK 5M | -1% |
| Equity | DKK 783K | +22% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -225 | 115 | 215 | 320 | 289 | 256 | 368 | 310 | 314 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -225 | 115 | 215 | 320 | 289 | 256 | 368 | 310 | 314 |
| Depreciation & amort. | -37 | -57 | -63 | -64 | -64 | -64 | -64 | -64 | -64 |
| EBIT | -262 | 57 | 153 | 256 | 225 | 192 | 304 | 246 | 250 |
| Net financials | -113 | -45 | -29 | -32 | -30 | -58 | -81 | -76 | -71 |
| Profit before tax | -375 | 13 | 123 | 224 | 195 | 134 | 223 | 170 | 179 |
| Tax | -83 | 4 | 30 | 45 | 51 | 31 | 50 | 37 | 39 |
| Net profit | -293 | 9 | 93 | 179 | 144 | 104 | 174 | 133 | 140 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.306 | 5.388 | 5.409 | 5.330 | 5.248 | 5.175 | 5.172 | 5.093 | 5.025 |
| Equity | -193 | -184 | -90 | 89 | 233 | 337 | 511 | 643 | 783 |
| Long-term debt | 4.182 | 3.951 | 3.730 | 3.510 | 3.291 | 3.105 | 2.901 | 2.693 | 2.482 |
| Short-term debt | 1.316 | 1.620 | 1.741 | 1.715 | 1.714 | 1.731 | 1.761 | 1.756 | 1.760 |
| Total debt | 5.499 | 5.571 | 5.471 | 5.226 | 5.005 | 4.836 | 4.661 | 4.450 | 4.242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WESTCOR A/S | Company | 50.0% | 50.0% | 2017 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Damgaard | Management | 0 companies |
| Lea Winum Damgaard | Board of Directors | 0 companies |
| Amalie Winum Damgaard | Board of Directors | 0 companies |
| Magnus Winum Damgaard | Board of Directors | 0 companies |
| Oliver Winum Damgaard | Board of Directors | 0 companies |
| Mille Maag Damgaard | Board of Directors | 0 companies |
| Frida Maag Damgaard | Board of Directors | 0 companies |