| Revenue | DKK 3,3M | +15% |
| EBITDA | DKK 2,4M | +11% |
| Net profit | DKK 2,2M | +22% |
| Total assets | DKK 33,3M | +2% |
| Equity | DKK 14,4M | +9% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.400 | 2.024 | 1.824 | 2.147 | 2.212 | 2.229 | 2.842 | 3.280 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.337 | 5.207 | 4.117 | 2.948 | 2.037 | 2.229 | 2.142 | 2.380 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.337 | 5.207 | 4.117 | 2.948 | 2.037 | 2.229 | 2.142 | 2.380 |
| Net financials | -346 | -450 | -417 | -352 | -346 | -534 | 160 | 418 |
| Profit before tax | 2.991 | 4.756 | 3.700 | 2.596 | 1.691 | 1.695 | 2.302 | 2.798 |
| Tax | 658 | 1.046 | 817 | 572 | 373 | 376 | 512 | 621 |
| Net profit | 2.333 | 3.710 | 2.883 | 2.024 | 1.318 | 1.319 | 1.790 | 2.177 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 24.630 | 27.675 | 30.510 | 31.208 | 32.959 | 32.354 | 32.727 | 33.324 |
| Equity | 2.433 | 6.143 | 9.025 | 11.049 | 12.367 | 12.386 | 13.176 | 14.354 |
| Long-term debt | 11.820 | 12.075 | 11.305 | 16.001 | 17.226 | 16.558 | 15.840 | 15.083 |
| Short-term debt | 9.923 | 8.260 | 8.441 | 2.206 | 1.397 | 1.427 | 1.557 | 1.521 |
| Total debt | 21.743 | 20.335 | 19.746 | 18.206 | 18.624 | 17.984 | 17.398 | 16.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2022 | — | — |
PL Management | Management | 2018 | — | — |
EG Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Domis ApS | Company | 50.0% | 50.0% | 2023 |
HJDL HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
MARKVAD INVEST ApS | Company | 20.0% | 20.0% | 2018 |
Hommelhoff Group A/S | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Nemanja Stankovic | Management | 0 companies |
| Per Lilholt | Management | 0 companies |
| Elsebeth Gutheil Stoker | Management | 0 companies |
| Andreas Haugstrup Hommelhoff | Chairman | 0 companies |
| Ole Byriel | Chairman | 0 companies |
| Hjalde Rud Markvad | Board of Directors | 0 companies |