| Revenue | DKK 869K | -15% |
| EBITDA | DKK 1,1M | +4% |
| Net profit | DKK 432K | +22% |
| Total assets | DKK 23,8M | +1% |
| Equity | DKK 5,6M | +8% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 900 | 800 | 690 | 831 | 836 | 1.026 | 869 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 427 | 900 | -2.085 | 1.390 | 2.231 | -1.764 | 1.026 | 1.069 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 427 | 900 | -2.085 | 1.390 | 2.231 | -1.764 | 1.026 | 1.069 |
| Net financials | -230 | -620 | -344 | -336 | -379 | -548 | -573 | -571 |
| Profit before tax | 198 | 280 | -2.429 | 1.053 | 1.852 | -2.312 | 453 | 498 |
| Tax | 43 | 65 | 70 | 50 | 56 | 128 | 100 | 66 |
| Net profit | 154 | 215 | -2.499 | 1.003 | 1.796 | -2.440 | 354 | 432 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 27.307 | 27.126 | 24.125 | 24.846 | 26.269 | 23.678 | 23.603 | 23.800 |
| Equity | 6.754 | 6.969 | 4.470 | 5.473 | 7.269 | 4.829 | 5.183 | 5.615 |
| Long-term debt | 19.301 | 19.254 | 18.796 | 18.631 | 18.300 | 18.063 | 17.729 | 17.505 |
| Short-term debt | 1.235 | 871 | 860 | 585 | 544 | 592 | 605 | 579 |
| Total debt | 20.537 | 20.125 | 19.655 | 19.216 | 18.843 | 18.655 | 18.334 | 18.084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T. HILLIGSØE ApS | Company | 50.0% | 50.0% | 2025 |
5M INVESTMENT ApS | Company | 50.0% | 33.3% | 2025 |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 | |
MMT Ejendomme ApS | Company | 10.0% | 10.0% | 2018 |
4990 Lunden ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Gaardsted Madsen | Chief Executive Officer | 0 companies |
| Lars Thomsen | Chief Executive Officer | 0 companies |
| Thomas Nordahl Madsen | Board of Directors | 0 companies |
| Rasmus Winkel Gaardsted Madsen | Board of Directors | 0 companies |
| Niels Valdemar Vrede Skaaning | Board of Directors | 0 companies |
| Carsten Bruun Madsen | Chairman | 0 companies |
| Thomas Hilligsøe | Chairman | 0 companies |