| Revenue | DKK -291K | -20% |
| EBITDA | DKK -291K | +20% |
| Net profit | DKK -239K | -101% |
| Total assets | DKK 53,4M | -47% |
| Equity | DKK 48,1M | -48% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 367 | -125 | -179 | -150 | 243 | -59 | -287 | -320 | -330 | -251 | -378 | -349 | -364 | -291 |
| Staff expenses | -57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 310 | -125 | -179 | -852 | 199 | -676 | -287 | -562 | -594 | -251 | -378 | -349 | -364 | -291 |
| Depreciation & amort. | -0 | 78 | 845 | -0 | -0 | -0 | -0 | -9 | -37 | -37 | -37 | -28 | -32 | -77 |
| EBIT | 310 | -203 | -1.024 | -852 | 199 | -676 | -287 | -571 | -632 | -288 | -416 | -377 | -397 | -368 |
| Net financials | 3.718 | 2.782 | -11.650 | -26.934 | -9.199 | 4.773 | 1.100 | 8.196 | 5.213 | 2.947 | 12.314 | 9.420 | 45.574 | 130 |
| Profit before tax | 4.028 | 2.579 | -12.674 | -27.785 | -9.000 | 4.097 | 813 | 7.625 | 4.581 | 2.659 | 11.898 | 9.042 | 45.177 | -239 |
| Tax | -64 | -248 | -394 | -348 | -371 | -373 | -378 | -224 | -133 | -145 | -0 | -575 | -60 | -0 |
| Net profit | 4.092 | 2.827 | -12.279 | -27.438 | -8.629 | 4.470 | 1.192 | 7.848 | 4.714 | 2.804 | 11.898 | 9.617 | 45.237 | -239 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.117 | 80.632 | 67.168 | 56.176 | 59.303 | 50.404 | 44.709 | 53.846 | 37.186 | 31.990 | 47.349 | 51.729 | 99.969 | 53.388 |
| Equity | 46.003 | 48.211 | 33.081 | 18.744 | 11.199 | 15.954 | 16.658 | 24.411 | 28.570 | 27.607 | 41.221 | 48.024 | 92.734 | 48.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.043 | 1.810 | 1.575 | 1.130 | 232 | 800 | 0 | 0 | 3.456 |
| Short-term debt | 26.114 | 32.421 | 34.087 | 34.612 | 45.904 | 32.407 | 26.240 | 27.853 | 7.482 | 4.151 | 5.328 | 3.704 | 7.235 | 1.818 |
| Total debt | 26.114 | 32.421 | 34.087 | 34.612 | 45.904 | 34.450 | 28.051 | 29.428 | 8.612 | 4.383 | 6.128 | 3.704 | 7.235 | 5.274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Deputy | Deputy | 1941 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 1941 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AB Deputy | Deputy | 1941 | — | — |
NG Management | Management | 1941 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1941 | — | — | |
| Chairman | 1941 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1941 | — | — | |
| Chairman | 1941 | — | — | |
| Board of Directors | 1941 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CORMALL AGRO HOLDING A/S | Company | 100.0% | 100.0% | 2020 |
| Individual | 5.0% | 5.0% | 1998 | |
LEIF MADSEN ApS | Company | 5.0% | 0.0% | 2016 |
HOLDINGSELSKABET AF 29.11.1985 A/S | Company | 15.0% | 15.0% | 1998 |
| Individual | 5.0% | 0.0% | 1998 | |
| Individual | 5.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Gudrun Høllsberg Hansen | Deputy | 0 companies |
| Poul Kjær | Chief Executive Officer | 0 companies |
| Jakob Hansen | Chief Executive Officer | 0 companies |
| André Bonar Andersen | Deputy | 0 companies |
| Nils Goth Hartmann | Management | 0 companies |
| Bent Kristensen | Board of Directors | 0 companies |
| John Monrad Aagaard | Board of Directors | 0 companies |
| Lene Dorte Hother Milner | Board of Directors | 0 companies |
| Steffen Frederik Møller | Board of Directors | 0 companies |
| Birgit Medhus Therkildsen | Board of Directors | 0 companies |
| Henning Orla Jensen | Board of Directors | 0 companies |
| Peter Erik Hansen | Chairman | 0 companies |
| Uwe Jürgensen | Board of Directors | 0 companies |
| Annette Munch Nielsen | Board of Directors | 0 companies |
| Jens Agerley | Board of Directors | 0 companies |
| Sten Holmboe Hother Sørensen | Board of Directors | 0 companies |
| Anders Hallen Pedersen | Chairman | 0 companies |
| Elsebeth Margrethe Rasmussen | Board of Directors | 0 companies |