| Revenue | DKK 35M | +15% |
| EBITDA | DKK 52M | +233% |
| Net profit | DKK 26,5M | +152% |
| Total assets | DKK 816,8M | +3% |
| Equity | DKK 319,6M | +9% |
| Employees | — | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 38.567 | 31.164 | 30.441 | 34.995 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 38.567 | 1.130 | -39.212 | 51.987 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 38.567 | 1.130 | -39.212 | 51.987 |
| Net financials | -958 | -26.478 | -25.533 | -18.069 |
| Profit before tax | 37.609 | -25.348 | -64.746 | 33.919 |
| Tax | 8.274 | -5.577 | -14.244 | 7.455 |
| Net profit | 29.335 | -19.772 | -50.502 | 26.464 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 866.106 | 835.474 | 792.779 | 816.815 |
| Equity | 647.602 | 343.603 | 293.102 | 319.565 |
| Long-term debt | 7.549 | 473.968 | 477.095 | 470.940 |
| Short-term debt | 201.829 | 15.750 | 22.582 | 26.310 |
| Total debt | 209.378 | 489.718 | 499.677 | 497.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2023 | — | — |
PT Management | Management | 2022 | — | — |
HD Management | Management | 2023 | — | — |
MA Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Formuepleje Nicolinehus Nord A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Juel Mikkelsen | Management | 0 companies |
| Philip Torkild Foss | Management | 0 companies |
| Henrik Demant | Management | 0 companies |
| Mikael Arne Fogemann | Management | 0 companies |
| Peter Bohnsen | Chairman | 0 companies |
| Martin Busk | Board of Directors | 0 companies |
| Hans-Henrik Horsted Eriksen | Board of Directors | 0 companies |
| Kaj Atzen | Deputy Chairman | 0 companies |