| Revenue | DKK 7,6M | -2% |
| EBITDA | DKK 20M | +14% |
| Net profit | DKK 14,1M | +15% |
| Total assets | DKK 188,9M | +5% |
| Equity | DKK 79,7M | +21% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -52 | 3.675 | 6.859 | 6.613 | 6.842 | 7.729 | 7.597 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -76 | 41.916 | 11.567 | 10.445 | -9.097 | 17.659 | 20.044 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -76 | 41.916 | 11.567 | 10.445 | -9.097 | 17.659 | 20.044 |
| Net financials | -359 | -1.834 | -1.326 | -1.801 | -1.867 | -1.881 | -1.971 |
| Profit before tax | -435 | 40.082 | 10.242 | 8.643 | -10.964 | 15.778 | 18.073 |
| Tax | -95 | 8.779 | 2.253 | 1.901 | -2.413 | 3.472 | 3.976 |
| Net profit | -341 | 31.303 | 7.989 | 6.742 | -8.551 | 12.306 | 14.097 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 12.349 | 170.751 | 179.588 | 180.804 | 166.858 | 180.070 | 188.856 |
| Equity | 109 | 69.911 | 77.900 | 79.642 | 53.291 | 65.597 | 79.694 |
| Long-term debt | 0 | 86.553 | 85.359 | 84.151 | 82.928 | 85.111 | 83.694 |
| Short-term debt | 12.239 | 5.829 | 6.799 | 6.602 | 23.701 | 20.203 | 13.585 |
| Total debt | 12.239 | 92.381 | 92.158 | 90.753 | 106.629 | 105.313 | 97.279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2024 | — | — |
RF Management | Management | 2018 | — | — |
MB Management | Management | 2025 | — | — |
BW Management | Management | 2020 | — | — |
AM Management | Management | 2020 | — | — |
HG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Metropol III A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Skovsby | Management | 0 companies |
| Robin Feddern | Management | 0 companies |
| Mads Berg Hansen | Management | 0 companies |
| Bjarke Windeløv Graae | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Henrik Greve Nielsen | Management | 0 companies |
| Flemming Hvejsel | Chairman | 0 companies |
| Arne Nørgaard | Board of Directors | 0 companies |
| Søren Bue | Board of Directors | 0 companies |
| Inger Kehlet | Board of Directors | 0 companies |
| Mogens Birkebæk | Board of Directors | 0 companies |