| Revenue | DKK 104,3M | +82% |
| EBITDA | DKK 260,6M | +920% |
| Net profit | DKK 230,7M | +824% |
| Total assets | DKK 4,4B | +8% |
| Equity | DKK 3,3B | +9% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 9.280 | 57.292 | 104.270 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 120.613 | 231.096 | 497.496 | 806.001 | -200.341 | -126.274 | 25.563 | 260.644 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 120.613 | 231.096 | 497.496 | 806.001 | -200.341 | -126.274 | 25.563 | 260.644 |
| Net financials | 121.538 | 227.753 | 499.230 | 349.236 | -134.177 | -210.532 | -79.621 | 177.372 |
| Profit before tax | 117.311 | 224.731 | 494.427 | 802.729 | -218.208 | -193.712 | -31.877 | 230.739 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 117.311 | 224.731 | 494.427 | 802.729 | -218.208 | -193.712 | -31.877 | 230.739 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.903.872 | 2.845.473 | 4.757.863 | 5.116.573 | 4.571.752 | 4.038.129 | 4.060.647 | 4.367.185 |
| Equity | 1.209.463 | 1.957.793 | 4.284.717 | 3.638.411 | 4.313.045 | 2.766.491 | 2.979.614 | 3.255.353 |
| Long-term debt | 0 | 165.424 | 0 | 0 | 13.160 | 13.160 | 26.502 | 27.943 |
| Short-term debt | 694.409 | 722.257 | 473.146 | 1.478.162 | 245.547 | 1.258.478 | 1.054.530 | 1.083.889 |
| Total debt | 694.409 | 887.681 | 473.146 | 1.478.162 | 258.707 | 1.271.638 | 1.081.032 | 1.111.832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2023 | — | — |
MB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PFA PENSION, FORSIKRINGSAKTIESELSKAB. | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Schmith Kampmann | Management | 0 companies |
| Michael Bruhn | Management | 0 companies |
| Allan Polack | Chairman | 0 companies |
| Dorthe Bundgaard | Board of Directors | 0 companies |
| Peter Kenneth Morgan | Chairman | 0 companies |
| Kasper Ahrndt Lorenzen | Chairman | 0 companies |
| Anders Damgaard | Chairman | 0 companies |
| Vibeke Bodi | Board of Directors | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |