| Revenue | DKK 518,5M | -34% |
| EBITDA | DKK -226,7M | -236% |
| Net profit | DKK -278,9M | -328% |
| Total assets | DKK 1,1B | -1% |
| Equity | DKK 609M | -23% |
| Employees | 359 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 786.977 | 518.546 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -234.698 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 81.737 | 3.495 | -192 | 3.093 | 3.750 | 4.264 | 6.952 | 7.654 | 5.044 | -10.713 | -67.437 | -226.729 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 81.737 | 3.495 | -192 | 3.093 | 3.750 | 4.264 | 6.952 | 7.654 | 5.044 | -10.713 | -67.437 | -226.729 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -257 | 78.750 | 115.625 | 169.950 | 59.161 | 47.984 | 60.025 | 839 | 60.372 | 21.445 | -3.240 | -80.204 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 81.480 | 82.245 | 115.433 | 173.042 | 62.911 | 52.248 | 66.977 | 8.494 | 65.416 | 10.732 | -70.677 | -306.933 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.421 | 1.161 | -421 | 829 | 1.550 | 1.238 | 1.474 | 1.508 | 1.306 | -2.027 | -5.504 | -28.055 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 85.901 | 81.084 | 115.854 | 172.213 | 61.361 | 51.010 | 65.503 | 6.986 | 64.110 | 12.759 | -65.173 | -278.878 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 403.443 | 548.734 | 602.872 | 716.333 | 477.039 | 393.393 | 468.162 | 530.517 | 589.281 | 564.366 | 1.064.266 | 1.055.909 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 245.682 | 275.031 | 309.459 | 383.157 | 299.146 | 251.792 | 317.433 | 324.371 | 390.797 | 405.645 | 793.701 | 608.951 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.937 | 74.481 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155.108 | 269.702 | 289.561 | 321.544 | 160.869 | 126.039 | 134.828 | 184.798 | 173.268 | 131.603 | 240.769 | 339.594 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155.108 | 269.702 | 289.561 | 321.544 | 160.869 | 126.039 | 134.828 | 184.798 | 173.268 | 131.603 | 240.769 | 414.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
OT Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
OC Deputy | Deputy | 1964 | — | — |
LB Management | Management | 1995 | — | — |
KD | Deputy | 2024 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SA Management | Management | 1964 | — | — |
GR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
ML Deputy | Deputy | 2024 | — | — |
AS Deputy | Deputy | 1999 | — | — |
MW Deputy | Deputy | 1964 | — | — |
TT Management | Management | 1964 | — | — |
JH Deputy | Deputy | 2017 | — | — |
SJ Management | Management | 2024 | — | — |
MU Deputy | Deputy | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 1964 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1964 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2011 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1964 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A-AG DK Bidco ApS | Company | 100.0% | 100.0% | 2024 |
XBA BIDCO ApS | Company | 100.0% | 100.0% | 2012 |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Larsen | Chief Executive Officer | 0 companies |
| Ole Torbjørn Toftdahl Olesen | Chief Executive Officer | 0 companies |
| Ole Carl Olsen | Deputy | 0 companies |
| Lars Bo Makwarth | Management | 0 companies |
| Karsten Dommerby Kristiansen | Deputy | 0 companies |
| Thomas Bang Mohr | Chief Executive Officer | 0 companies |
| Svend Aage Overgaard Nielsen | Management | 0 companies |
| Gary Rollinson | Chief Executive Officer | 0 companies |
| Mads Lynggaard Lyndrup | Deputy | 0 companies |
| Anders Stigaard Sørensen | Deputy | 0 companies |
| Mogens Wodstrup Madsen | Deputy | 0 companies |
| Torben Toftdahl Olesen | Management | 0 companies |
| Jens Hellerup Olsen | Deputy | 0 companies |
| Steven James Reid | Management | 0 companies |
| Michael Urban Meyer | Deputy | 0 companies |
| Per Asmund Christensen | Chairman | 0 companies |
| Sven Asbjørn Toftdahl Olesen | Deputy Chairman | 0 companies |
| Jørgen Emil Christensen | Board of Directors | 0 companies |
| Carl Peter Hilligsø | Board of Directors | 0 companies |
| Gareth Ridgwell Whiley | Chairman | 0 companies |
| Ole Christensen | Board of Directors | 0 companies |
| Lars Tavs Andersen | Board of Directors | 0 companies |
| John Hestehave | Chairman | 0 companies |
| Jacob Christian Nielsen Thygesen | Board of Directors | 0 companies |
| Jørn Bjarne Jensen | Board of Directors | 0 companies |
| Carl Håkon Johansson | Board of Directors | 0 companies |
| Kim Andreassen | Board of Directors | 0 companies |
| Odd Christopher Hansen | Chairman | 0 companies |
| Roger Neil Batkin | Deputy Chairman | 0 companies |
| Jens Peter Jensen | Board of Directors | 0 companies |
| Peter Leschly | Board of Directors | 0 companies |
| Poul Wentzer Licht | Board of Directors | 0 companies |
| Jesper Mailind | Chairman | 0 companies |
| Arne Johan Mose Sørensen | Board of Directors | 0 companies |
| Henry Bertel Selenius | Board of Directors | 0 companies |
| Jan Vestergaard Olsen | Deputy Chairman | 0 companies |
| Henning Roslev Bukh | Board of Directors | 0 companies |
| Søren Lindberg | Board of Directors | 0 companies |
| Stephan Buskies | Chairman | 0 companies |
| Kjeld Borggaard Nielsen | Board of Directors | 0 companies |
| Bjørn Høi Jensen | Board of Directors | 0 companies |
| Niels Arend Koefoed | Board of Directors | 0 companies |
| Peder Christian Wehl | Board of Directors | 0 companies |
| Joachim Braun | Board of Directors | 0 companies |
| Sten Kjelstrup | Board of Directors | 0 companies |
| Julia Maria Chwist | Chairman | 0 companies |
| Willy Jensen | Board of Directors | 0 companies |
| Carsten Dahlsen | Board of Directors | 0 companies |
| Sigurd Dahl | Board of Directors | 0 companies |
| Lasse Hattesen Hangaard | Board of Directors | 0 companies |
| Henrik Juul Hansen | Board of Directors | 0 companies |
| Esther Riise Svendsen | Board of Directors | 0 companies |
| Gunnar Palme | Board of Directors | 0 companies |
| Erik Søndergaard Andersen | Board of Directors | 0 companies |
| Henrik Frost Hansen | Board of Directors | 0 companies |
| Søren Sandholm Overgaard | Chairman | 0 companies |
| Jacob Thomas | Chairman | 0 companies |
| Palle Dybdal | Board of Directors | 0 companies |
| Christian Krog Andersen | Chairman | 0 companies |
| Sven-Torsten Stork | Board of Directors | 0 companies |
| Børge Hedegaard Svendsen | Board of Directors | 0 companies |
| Hans Erik Overgaard Nielsen | Board of Directors | 0 companies |
| Alfa Chi Kit Chan | Board of Directors | 0 companies |
| Lars Thomassen | Board of Directors | 0 companies |
| Christian Otto Sinding | Board of Directors | 0 companies |