| Revenue | DKK 263K | +0% |
| EBITDA | DKK 263K | +0% |
| Net profit | DKK 177K | -10% |
| Total assets | DKK 2,1M | +3% |
| Equity | DKK 803K | +11% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 237 | 287 | 194 | 265 | 263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 237 | 287 | 194 | 265 | 263 |
| Depreciation & amort. | -17 | -12 | -12 | -12 | -12 |
| EBIT | 220 | 275 | 182 | 253 | 251 |
| Net financials | -39 | -12 | -11 | 1 | -21 |
| Profit before tax | 181 | 263 | 171 | 253 | 230 |
| Tax | 40 | 58 | 38 | 56 | 53 |
| Net profit | 141 | 205 | 133 | 198 | 177 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.724 | 1.846 | 1.897 | 2.068 | 2.129 |
| Equity | 191 | 396 | 528 | 726 | 803 |
| Long-term debt | 1.068 | 1.007 | 944 | 921 | 883 |
| Short-term debt | 460 | 429 | 400 | 387 | 398 |
| Total debt | 1.528 | 1.435 | 1.344 | 1.308 | 1.281 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MR Management | Management | 2020 |
SB Management | Management | 2023 |
JJ Management | Management | 2020 |
| Former (2) | ||
JD Management | Management | 2020 – 2023 |
BA Management | Management | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Rimfort | Management | 0 companies |
| Simon Broe Holgersen | Management | 0 companies |
| Jens Daniel Rasmussen | Management | 0 companies |
| Boie Anker Albrechtslund-Stensdal | Management | 0 companies |
| John James Strobel | Management | 0 companies |
| Bjarne Jørgensen | Chairman | 0 companies |