| Revenue | DKK 0 | — |
| EBITDA | DKK 7,7M | +6187% |
| Net profit | DKK 663K | +105% |
| Total assets | DKK 190M | -13% |
| Equity | DKK 58,7M | -15% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 621.147 | 610.803 | 0 | 0 | 649.806 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -204.882 | -8.439 | -10.817 | -6.567 | -6.405 | -6.354 | -2.748 | -3.431 | -4.128 | -7.346 |
| EBITDA | 33.913 | 54.065 | -9.316 | -13.613 | 22.393 | -5.548 | -9.334 | -1.911 | -925 | -126 | 7.669 |
| Depreciation & amort. | -0 | -19.167 | -2.136 | -2.209 | 6.172 | -770 | -900 | 579 | -425 | -480 | -1.316 |
| EBIT | 33.913 | 34.898 | -11.452 | -15.822 | 16.223 | -6.318 | -10.234 | -2.490 | -1.350 | -606 | 6.353 |
| Net financials | -2.642 | -2.928 | 19.713 | 8.474 | 1.343 | -7.816 | 6.432 | 29.305 | 5.679 | -12.123 | -5.256 |
| Profit before tax | 31.271 | 31.970 | 8.261 | -7.348 | 17.566 | -14.134 | -3.802 | 26.815 | 4.329 | -12.729 | 1.097 |
| Tax | 6.740 | 6.334 | -2.916 | -3.971 | 1.931 | -3.134 | -2.140 | -110 | -85 | -660 | 434 |
| Net profit | 24.531 | 25.636 | 11.177 | -3.377 | 15.635 | -11.000 | -1.662 | 26.925 | 4.414 | -12.069 | 663 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 448.439 | 429.860 | 279.422 | 280.205 | 234.903 | 235.054 | 189.652 | 205.297 | 217.448 | 218.646 | 190.013 |
| Equity | 168.353 | 190.639 | 141.875 | 129.726 | 120.407 | 101.702 | 100.479 | 109.441 | 90.392 | 69.456 | 58.712 |
| Long-term debt | 64.098 | 56.111 | 33.763 | 31.192 | 11.758 | 4.293 | 9.316 | 7.217 | 6.700 | 19.394 | 13.216 |
| Short-term debt | 215.988 | 183.110 | 97.116 | 112.995 | 98.308 | 128.491 | 79.265 | 87.408 | 116.891 | 125.803 | 116.552 |
| Total debt | 280.086 | 239.221 | 137.547 | 144.187 | 110.065 | 132.784 | 88.581 | 94.625 | 123.591 | 145.197 | 129.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Deputy | Deputy | 2001 | — | — |
SC Deputy | Deputy | 2015 | — | — |
LO Management | Management | 1918 | — | — |
VD Chief Executive Officer | Chief Executive Officer | 1918 | — | — |
JQ Deputy | Deputy | 2019 | — | — |
PH Deputy | Deputy | 2015 | — | — |
TØ | Deputy | 2011 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PB Deputy | Deputy | 1918 | — | — |
SW Deputy | Deputy | 1918 | — | — |
RD Deputy | Deputy | 1918 | — | — |
OD Deputy | Deputy | 2015 | — | — |
LD Deputy | Deputy | 2003 | — | — |
KV Deputy | Deputy | 1999 | — | — |
HS Deputy | Deputy | 2007 | — | — |
RS Deputy | Deputy | 1918 | — | — |
MD Deputy | Deputy | 1999 | — | — |
AU Deputy | Deputy | 2003 | — | — |
JE Deputy | Deputy | 1918 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 1995 | — | — | |
| Deputy Chairman | 1995 | — | — | |
| Board of Directors | 1918 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1918 | — | — | |
| Chairman | 1999 | — | — | |
| Deputy Chairman | 2005 | — | — | |
| Chairman | 1918 | — | — | |
| Board of Directors | 1918 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1918 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1918 | — | — | |
OK | Board of Directors | 2007 | — | — |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1918 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1918 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 1918 | — | — | |
| Deputy Chairman | 1918 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1918 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELSKABET AF 1. AUGUST 1931 A/S | Company | 90.0% | 90.0% | 2023 |
| Individual | 5.0% | 0.0% | 2019 | |
OLAV W. HANSEN A/S | Company | 15.0% | 5.0% | 2014 |
F.E. Bording Holding ApS | Company | 90.0% | 90.0% | 2021 |
ZOAR INVEST ApS | Company | 5.0% | 0.0% | 2014 |
OTK HOLDING A/S | Company | 10.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Andersen | Deputy | 0 companies |
| Søren Christian Nielsen | Deputy | 0 companies |
| Lars Ole Kornum | Management | 0 companies |
| Valdemar Danielsen | Chief Executive Officer | 0 companies |
| Jan Qvist | Deputy | 0 companies |
| Peter Haslund | Deputy | 0 companies |
| Tina Østergaard Baltzer Nielsen | Deputy | 0 companies |
| Bernt Johan Qvistgaard Therp | Chief Executive Officer | 0 companies |
| Peter Backhausen Quintel | Deputy | 0 companies |
| Steen Wulff | Deputy | 0 companies |
| Roland Donny Harrison | Deputy | 0 companies |
| Ove Drejby Jensen | Deputy | 0 companies |
| Lars Deigaard Pedersen | Deputy | 0 companies |
| Kim Vullum | Deputy | 0 companies |
| Henrik Skouboe Møller | Deputy | 0 companies |
| Rasmus Severin Zastrow | Deputy | 0 companies |
| Mogens Dahl | Deputy | 0 companies |
| Annette Urban Jeppesen | Deputy | 0 companies |
| Jens Einar Haagensen | Deputy | 0 companies |
| Herluf Rasmussen | Board of Directors | 0 companies |
| Liselotte Quintel | Board of Directors | 0 companies |
| Jørgen Krüger | Board of Directors | 0 companies |
| Kurt Ib Schjødt-Jensen | Board of Directors | 0 companies |
| John Noer | Board of Directors | 0 companies |
| Carl-Fredrik Bjor | Board of Directors | 0 companies |
| Keld Mandix Thorsen | Board of Directors | 0 companies |
| Oluf Christian Engell | Chairman | 0 companies |
| Peter Sanggaard | Deputy Chairman | 0 companies |
| Reo Boje Therkelsen | Board of Directors | 0 companies |
| Jens Nielsen | Board of Directors | 0 companies |
| Nanna Tine Winther Balleby | Board of Directors | 0 companies |
| Erik Svend Bording Holbøll | Board of Directors | 0 companies |
| Ejvind Sandal | Chairman | 0 companies |
| Kurt Thyregod-Nielsen | Deputy Chairman | 0 companies |
| Jørgen Kristian Pedersen | Chairman | 0 companies |
| Niels Frandsen | Board of Directors | 0 companies |
| Ane Jeannett Thinghuus | Board of Directors | 0 companies |
| Leif Hartwell | Board of Directors | 0 companies |
| Jens Jacob Rossel | Board of Directors | 0 companies |
| Hans Holger Therp | Board of Directors | 0 companies |
| Preben Orfelt | Board of Directors | 0 companies |
| Raimo Daniel Issal | Chairman | 0 companies |
| Jørgen Hansen | Board of Directors | 0 companies |
| Peter Ingvert Hansen Iversen | Board of Directors | 0 companies |
| John Bruun-Pedersen | Board of Directors | 0 companies |
| Ole Kjær | Board of Directors | 0 companies |
| Leif Simon Svendsgaard | Board of Directors | 0 companies |
| Ole Armin Karlslund | Board of Directors | 0 companies |
| Peter Normann | Deputy Chairman | 0 companies |
| Torsten Bjerre Rasmussen | Board of Directors | 0 companies |
| Finn Hedemann Madsen | Board of Directors | 0 companies |
| Carsten Djurhuus Appelt | Board of Directors | 0 companies |
| Lasse Jensby Dahl | Board of Directors | 0 companies |
| Henrik Baadsager Pedersen | Board of Directors | 0 companies |
| John Vitus Nielsen | Chairman | 0 companies |
| Henrik Stenbjerre | Deputy Chairman | 0 companies |
| Ole Kroer | Board of Directors | 0 companies |
| Sven-Erik Kjerulf | Board of Directors | 0 companies |