| Revenue | DKK 100,8M | -47% |
| EBITDA | DKK 83,9M | -52% |
| Net profit | DKK 48,4M | -58% |
| Total assets | DKK 259,9M | -31% |
| Equity | DKK 108,3M | -36% |
| Employees | 46 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229.409 | 237.806 | 246.109 | — | 120.475 | 96.448 | 100.814 | 98.834 | 106.724 | 108.033 | 125.211 | 190.739 | 100.793 |
| Staff expenses | -11.280 | -13.249 | -12.584 | -11.676 | -14.167 | -17.206 | -17.158 | -15.834 | -15.423 | -16.386 | -15.777 | -15.808 | -16.884 |
| EBITDA | 43.337 | 31.898 | 41.214 | 19.928 | 106.308 | 79.242 | 83.656 | 83.000 | 91.301 | 91.647 | 109.434 | 174.931 | 83.909 |
| Depreciation & amort. | -14.035 | -10.349 | -7.682 | -19.906 | -26.764 | -16.416 | -20.068 | -23.555 | -27.879 | -37.108 | -30.395 | -21.827 | -18.546 |
| EBIT | 29.302 | 21.549 | 33.532 | 22 | 79.544 | 62.826 | 63.588 | 59.445 | 63.422 | 54.539 | 79.039 | 153.104 | 65.363 |
| Net financials | -2.362 | -1.955 | -1.453 | -1.278 | -1.179 | -1.658 | -2.510 | -2.792 | -2.730 | -2.612 | -3.520 | -4.521 | -3.703 |
| Profit before tax | 26.940 | 19.594 | 32.079 | 44.229 | 78.365 | 61.168 | 61.078 | 56.653 | 60.692 | 51.927 | 75.519 | 148.583 | 61.660 |
| Tax | 6.768 | 3.066 | 7.720 | 9.771 | 17.113 | 13.461 | 13.444 | 12.604 | 13.296 | 11.421 | 16.492 | 32.262 | 13.275 |
| Net profit | 20.172 | 16.528 | 24.359 | 34.458 | 61.252 | 47.707 | 47.634 | 44.049 | 47.396 | 40.506 | 59.027 | 116.321 | 48.385 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 171.360 | 151.073 | 167.709 | 203.424 | 233.476 | 258.209 | 258.745 | 242.481 | 289.375 | 278.071 | 257.625 | 377.557 | 259.888 |
| Equity | 60.559 | 34.166 | 58.525 | 66.484 | 97.736 | 95.443 | 99.077 | 100.126 | 132.522 | 133.028 | 92.056 | 169.876 | 108.261 |
| Long-term debt | 16.822 | 17.244 | 14.998 | 12.989 | 10.645 | 26.545 | 29.254 | 31.453 | 49.527 | 45.230 | 38.930 | 33.161 | 29.293 |
| Short-term debt | 67.874 | 65.360 | 56.387 | 80.807 | 83.684 | 97.585 | 90.101 | 73.178 | 70.149 | 66.623 | 86.698 | 123.439 | 76.788 |
| Total debt | 84.696 | 82.604 | 71.385 | 93.796 | 94.329 | 124.130 | 119.355 | 104.631 | 119.676 | 111.853 | 125.628 | 156.600 | 106.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HL Management | Management | 1974 | — | — |
SH Management | Management | 1974 | — | — |
| Audit | 1974 | — | — | |
KE Audit | Audit | 1974 | — | — |
RS Management | Management | 2025 | — | — |
ON Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 1974 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DSVM Invest A/S | Company | 100.0% | 100.0% | 2017 |
Leonora Ejendomme A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Munk | Chief Executive Officer | 0 companies |
| Helmuth Lykke Hansen | Management | 0 companies |
| Søren Hilbert Larsen | Management | 0 companies |
| Revisionsfirmaet Lundgaard-Andersen & Glud | Audit | 0 companies |
| Karsten Erik Behrens | Audit | 0 companies |
| Robin Sune Basse | Management | 0 companies |
| Ole Nørklit Christiansen | Chief Executive Officer | 0 companies |
| Jørgen Højsholt Nielsen | Board of Directors | 0 companies |
| Peter Korsholm | Chairman | 0 companies |
| Keith Harwood | Board of Directors | 0 companies |
| Jytte Bengtsen | Board of Directors | 0 companies |
| Jens Lundgaard | Chairman | 0 companies |
| Ashley B.G West | Board of Directors | 0 companies |
| Per-Anders Hjort | Chairman | 0 companies |
| Jørgen Schlawitz | Board of Directors | 0 companies |
| Hans Pihlkjær Dydensborg | Board of Directors | 0 companies |
| Johannes Husum Vilsøe | Board of Directors | 0 companies |
| Niels Meidahl | Board of Directors | 0 companies |
| Morten Windfeldt Jensen | Board of Directors | 0 companies |
| Lars Saltoft Kristoffersen | Board of Directors | 0 companies |
| Kent Arentoft | Board of Directors | 0 companies |
| William Roger Thomas | Chairman | 0 companies |
| Leif Jørn Tullberg | Chairman | 0 companies |
| Palle Flackeberg | Board of Directors | 0 companies |
| Jørgen Andersen | Board of Directors | 0 companies |
| Bodil Staal Hansen | Board of Directors | 0 companies |
| Peter Ebbe Andersen | Board of Directors | 0 companies |
| Flemming Rohde | Board of Directors | 0 companies |
| Jørgen Ajslev | Chairman | 0 companies |
| Erik Dam Hansen | Board of Directors | 0 companies |