| Revenue | DKK 25,8M | +4% |
| EBITDA | DKK -7,5M | -124% |
| Net profit | DKK 25,1M | +236% |
| Total assets | DKK 483,8M | -1% |
| Equity | DKK 473,8M | +80% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -430 | -1.075 | 5.906 | 17.682 | 24.651 | 25.760 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 22.929 | 60.942 | 53.039 | -19.868 | 31.835 | -7.502 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 22.929 | 60.942 | 53.039 | -19.868 | 31.835 | -7.502 |
| Net financials | -1.216 | 588 | -1.349 | -11.155 | -22.220 | -1.066 |
| Profit before tax | 21.713 | 61.530 | 51.690 | -31.023 | 9.614 | -8.568 |
| Tax | 5.595 | 13.537 | 11.372 | -6.825 | 2.135 | -33.716 |
| Net profit | 16.118 | 47.993 | 40.318 | -24.198 | 7.480 | 25.149 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 167.038 | 398.634 | 593.361 | 562.183 | 490.863 | 483.754 |
| Equity | 32.219 | 240.212 | 280.531 | 256.333 | 263.812 | 473.829 |
| Long-term debt | 94 | 94 | 268.258 | 268.928 | 0 | 0 |
| Short-term debt | 118.754 | 128.713 | 4.588 | 5.190 | 192.372 | 9.925 |
| Total debt | 118.848 | 128.807 | 272.846 | 274.117 | 192.372 | 9.925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JØ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PenSam Pension forsikringsaktieselskab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Østergaard Skyum | Chief Executive Officer | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Johnna Else Thygesen | Chairman | 0 companies |
| Christian Bonde Pedersen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Kristian Bo Lorentzen | Board of Directors | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Dennis Weile-Lund | Board of Directors | 0 companies |