| Revenue | DKK 202K | -1% |
| EBITDA | DKK 202K | -1% |
| Net profit | DKK 3K | -82% |
| Total assets | DKK 4,5M | +6% |
| Equity | DKK 106K | +3% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | 128 | 378 | 277 | 208 | 62 | 204 | 202 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 45 | 128 | 378 | 277 | 208 | 62 | 204 | 202 |
| Depreciation & amort. | -8 | -38 | -31 | -25 | -61 | -31 | -61 | -66 |
| EBIT | 36 | 90 | 347 | 252 | 147 | 31 | 143 | 136 |
| Net financials | -6 | -232 | -224 | -162 | -77 | -164 | -113 | -132 |
| Profit before tax | 30 | -141 | 123 | 90 | 70 | -133 | 30 | 4 |
| Tax | 7 | -31 | 23 | 20 | 15 | -29 | 12 | 1 |
| Net profit | 24 | -110 | 100 | 70 | 55 | -104 | 18 | 3 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.076 | 5.471 | 4.440 | 4.404 | 4.358 | 4.298 | 4.306 | 4.546 |
| Equity | 74 | -37 | 64 | 134 | 188 | 84 | 103 | 106 |
| Long-term debt | 746 | 3.326 | 2.518 | 2.449 | 2.299 | 2.342 | 2.268 | 2.193 |
| Short-term debt | 256 | 2.182 | 1.858 | 1.821 | 1.871 | 1.872 | 1.935 | 2.246 |
| Total debt | 1.002 | 5.507 | 4.376 | 4.270 | 4.170 | 4.214 | 4.203 | 4.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2025 | — | — |
TH Management | Management | 2017 | — | — |
MG Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fonden Ternen | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Kaufmann | Management | 0 companies |
| Thomas Hansen | Management | 0 companies |
| Mads-Peter Galtt | Management | 0 companies |
| Marie Debora Koch | Board of Directors | 0 companies |
| Alice Guldberg Faber | Board of Directors | 0 companies |
| Jacob Føns Lomholt | Board of Directors | 0 companies |