| Revenue | DKK 2,5M | -172% |
| EBITDA | DKK 2,5M | +172% |
| Net profit | DKK 640K | +119% |
| Total assets | DKK 40,6M | +2% |
| Equity | DKK 12,6M | +0% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.792 | 1.341 | 1.679 | -3.397 | 2.461 |
| Staff expenses | -0 | -0 | -0 | -25 | -0 |
| EBITDA | 11.134 | 1.773 | 1.455 | -3.422 | 2.461 |
| Depreciation & amort. | -0 | -282 | -282 | -282 | -282 |
| EBIT | 11.134 | 1.490 | 1.173 | -3.705 | 2.179 |
| Net financials | -485 | -477 | 1.870 | -5.263 | -237 |
| Profit before tax | 10.649 | 1.014 | 3.043 | -4.292 | 1.042 |
| Tax | 2.343 | 223 | 794 | -976 | 401 |
| Net profit | 8.306 | 791 | 2.249 | -3.316 | 640 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 42.290 | 45.188 | 45.167 | 39.742 | 40.569 |
| Equity | 10.384 | 13.667 | 15.917 | 12.600 | 12.641 |
| Long-term debt | 28.141 | 27.729 | 25.167 | 25.577 | 25.617 |
| Short-term debt | 1.688 | 1.683 | 1.961 | 472 | 1.020 |
| Total debt | 29.829 | 29.411 | 27.128 | 26.048 | 26.637 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2023 |
| Former (2) | ||
SN Management | Management | 2022 – 2023 |
TM Management | Management | 2019 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (4) | ||
| Board of Directors | 2019 – 2020 | |
| Chairman | 2019 – 2020 | |
| Chairman | 2019 – 2019 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Individual | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bay | Management | 0 companies |
| Steen Nikolaj Sigh Jeritslev | Management | 0 companies |
| Torben Modvig | Management | 0 companies |
| Jesper Nissen Boisen | Board of Directors | 0 companies |
| Martin Nygaard Berg | Board of Directors | 0 companies |
| Peter Kjelgaard Rosengreen | Board of Directors | 0 companies |
| Jan Aarestrup | Chairman | 0 companies |
| Kim Balle | Chairman | 0 companies |
| Michael Storgaard | Board of Directors | 0 companies |
| Kristian Bech Andersen | Chairman | 0 companies |