| Revenue | DKK 6,6M | -3% |
| EBITDA | DKK 23M | +46% |
| Net profit | DKK 16,5M | +54% |
| Total assets | DKK 210,6M | +8% |
| Equity | DKK 110,2M | +14% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.418 | 1.418 | -81 | -10 | 5.510 | 6.144 | 6.854 | 6.615 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.418 | 1.418 | -81 | 15.517 | 75.237 | -18.832 | 15.773 | 23.036 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.418 | 1.418 | -81 | 15.517 | 75.237 | -18.832 | 15.773 | 23.036 |
| Net financials | -700 | -700 | -1 | -6 | -1.367 | -2.189 | -2.336 | -1.881 |
| Profit before tax | 717 | 717 | -82 | 15.511 | 73.870 | -21.020 | 13.437 | 21.155 |
| Tax | 158 | 158 | -18 | 3.412 | 16.251 | -4.625 | 2.693 | 4.654 |
| Net profit | 559 | 559 | -64 | 12.098 | 57.619 | -16.396 | 10.744 | 16.501 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 18.033 | 18.033 | 60.927 | 135.039 | 208.913 | 186.508 | 195.684 | 210.552 |
| Equity | 609 | 609 | 10.775 | 22.873 | 106.754 | 89.858 | 96.902 | 110.153 |
| Long-term debt | 13.517 | 13.517 | 0 | 0 | 77.396 | 76.073 | 75.282 | 74.566 |
| Short-term debt | 3.851 | 3.851 | 47.273 | 105.875 | 2.220 | 3.221 | 4.181 | 2.887 |
| Total debt | 17.368 | 17.368 | 47.273 | 105.875 | 79.616 | 79.294 | 79.464 | 77.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2019 | — | — |
HS Management | Management | 2024 | — | — |
FB Management | Management | 2017 | — | — |
PE Management | Management | 2019 | — | — |
BF Management | Management | 2017 | — | — |
PK Management | Management | 2022 | — | — |
AM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Koncenton Metropol II A/S | Company | 100.0% | 100.0% | 2022 |
Projekt Retortvej 43-45 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Abildgaard | Management | 0 companies |
| Henrik Skovsby | Management | 0 companies |
| Finn Birkjær Nielsen | Management | 0 companies |
| Peter Emtekær Bygholm | Management | 0 companies |
| Bent Friis Pedersen | Management | 0 companies |
| Peter Krogsgaard Jørgensen | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Søren Møller Dalgaard | Board of Directors | 0 companies |
| Flemming Hvejsel | Board of Directors | 0 companies |
| Henning Frost Studsgaard | Chairman | 0 companies |
| Mette Høi Davidsen | Board of Directors | 0 companies |