| Revenue | DKK 8,1M | -57% |
| EBITDA | DKK 7,8M | -48% |
| Net profit | DKK 2,5M | -75% |
| Total assets | DKK 344,5M | +47% |
| Equity | DKK 166M | +2% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 20.008 | 22.086 | 28.209 | 18.594 | 8.068 |
| Staff expenses | -5.525 | -6.093 | -8.586 | -3.590 | -299 |
| EBITDA | 14.483 | 15.993 | 19.623 | 15.005 | 7.769 |
| Depreciation & amort. | -1.408 | -1.687 | -1.676 | -1.676 | -1.676 |
| EBIT | 13.075 | 14.306 | 17.946 | 13.328 | 6.093 |
| Net financials | 426 | 585 | 628 | -379 | -2.889 |
| Profit before tax | 13.501 | 14.891 | 18.575 | 12.949 | 3.203 |
| Tax | 2.975 | 3.278 | 4.089 | 2.900 | 705 |
| Net profit | 10.526 | 11.613 | 14.486 | 10.050 | 2.498 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 197.648 | 209.915 | 227.039 | 233.605 | 344.550 |
| Equity | 127.381 | 138.994 | 153.480 | 163.530 | 166.028 |
| Long-term debt | 33.039 | 31.267 | 29.089 | 29.173 | 134.891 |
| Short-term debt | 13.692 | 16.000 | 21.184 | 17.985 | 21.240 |
| Total debt | 46.731 | 47.267 | 50.273 | 47.158 | 156.131 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2024 |
| Former (4) | ||
BS Management | Management | 1982 – 1987 |
JR Management | Management | 2009 – 2020 |
MM Management | Management | 2007 – 2009 |
AD Management | Management | 2022 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2005 | |
| Chairman | 2024 | |
| Former (8) | ||
| Board of Directors | 1982 – 1987 | |
| Board of Directors | 1982 – 1993 | |
| Board of Directors | 1982 – 1990 | |
| Board of Directors | 1982 – 1993 | |
| Board of Directors | 1982 – 1988 | |
| Chairman | 2022 – 2024 | |
| Chairman | 2005 – 2019 | |
| Board of Directors | 1982 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Benthe Skov Christensen | Management | 0 companies |
| Jens Richard Pedersen | Management | 0 companies |
| Morten Munk Rasmussen | Management | 0 companies |
| Anne Dorte Niebuhr | Management | 0 companies |
| Mads Richard Aggerholm Pedersen | Management | 0 companies |
| Peter Elgaard | Board of Directors | 0 companies |
| Leif Helmuth Mortensen | Board of Directors | 0 companies |
| Poul-Børge Johansen Koch | Board of Directors | 0 companies |
| Niels-Erik Heede Jensen | Board of Directors | 0 companies |
| Claus Hedegaard Eriksen | Chairman | 0 companies |
| Freddy Christian Jarne Frederiksen | Board of Directors | 0 companies |
| Svend Børge Rasmussen Hjorth | Board of Directors | 0 companies |
| Anders Fage Jensen | Chairman | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |
| Uffe Thorbjørn Berregård Baller | Board of Directors | 0 companies |