| Revenue | — | — |
| EBITDA | DKK 26,2M | +698% |
| Net profit | DKK 24,7M | +517% |
| Total assets | DKK 165,9M | +13% |
| Equity | DKK 138,2M | +22% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | 105.335 | — | — | — |
| Staff expenses | -13 | -13 | -13 | -13 | -13 |
| EBITDA | -1.101 | 104.227 | -20.537 | -4.385 | 26.200 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.101 | 104.227 | -20.537 | -4.385 | 26.200 |
| Net financials | 24.307 | 105.329 | -19.703 | -4.795 | 25.893 |
| Profit before tax | 23.206 | 104.221 | -20.825 | -5.931 | 24.750 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 23.206 | 104.221 | -20.825 | -5.931 | 24.750 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 129.811 | 210.076 | 165.775 | 147.086 | 165.888 |
| Equity | 36.009 | 140.230 | 119.406 | 113.474 | 138.224 |
| Long-term debt | 93.787 | 69.834 | 46.343 | 33.594 | 27.651 |
| Short-term debt | 15 | 12 | 26 | 17 | 12 |
| Total debt | 93.802 | 69.846 | 46.369 | 33.611 | 27.663 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HM Management | Management | 2023 |
| Former (2) | ||
JO Management | Management | 2017 – 2023 |
PA Management | Management | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2017 | |
| Former (3) | ||
| Chairman | 2017 – 2017 | |
| Chairman | 2017 – 2019 | |
UL | Board of Directors | 2017 – 2017 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Ole Edelbo | Management | 0 companies |
| Helle Marianne Breinholt | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jan Stig Rasmussen | Chairman | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Ole Steen Andersen | Board of Directors | 0 companies |
| Erik Sevaldsen | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |