| Revenue | DKK 80,5M | -12% |
| EBITDA | DKK 644,8M | +1851% |
| Net profit | DKK 569,5M | +1135% |
| Total assets | DKK 704,4M | +569% |
| Equity | DKK 531,7M | +1507% |
| Employees | 13 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 132.392 | 162.017 | 91.319 | 80.487 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -3.082 | 3.625 | -36.824 | 644.769 |
| Depreciation & amort. | -0 | -0 | -7.385 | -9.620 |
| EBIT | -3.082 | 3.625 | -44.209 | 635.149 |
| Net financials | -2.901 | -4.139 | -7.388 | -7.207 |
| Profit before tax | -5.983 | -514 | -51.597 | 627.942 |
| Tax | -3.203 | -6.417 | 3.413 | 58.473 |
| Net profit | -2.780 | 5.903 | -55.010 | 569.469 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 137.662 | 133.339 | 105.285 | 704.390 |
| Equity | 78.015 | 38.954 | -37.778 | 531.691 |
| Long-term debt | 18.155 | 40.178 | 95.739 | 94.753 |
| Short-term debt | 41.492 | 54.207 | 47.324 | 56.788 |
| Total debt | 59.647 | 94.385 | 143.063 | 172.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1995 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
TS Management | Management | 2017 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BJ Management | Management | 2016 | — | — |
EL Audit | Audit | 1995 | — | — |
MØ Management | Management | 1996 | — | — |
HH Management | Management | 2008 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2016 | — | — | |
| Deputy Chairman | 1996 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
Arbejdsmarkedets Tillægspension | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Martin Lavesen | Chief Executive Officer | 0 companies |
| Thomas Schweins | Management | 0 companies |
| Kim Sørensen | Chief Executive Officer | 0 companies |
| Bradford James Crutchfield | Management | 0 companies |
| Erik Lund | Audit | 0 companies |
| Mikael Ørum | Management | 0 companies |
| Hans Henrik Chrois Christensen | Management | 0 companies |
| Lars Kongsbak | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulrik Christian Nobel | Board of Directors | 0 companies |
| Leif Helth Jensen | Board of Directors | 0 companies |
| Seppo Olavi Mäkinen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Erik Johan Lennart Walldén | Chairman | 0 companies |
| Steinar Johan Engelsen | Board of Directors | 0 companies |
| Markuu Juhani Fagalund | Board of Directors | 0 companies |
| Thorleif Krarup | Deputy Chairman | 0 companies |
| Axel Backheuer | Board of Directors | 0 companies |
| Roland Sackers | Deputy Chairman | 0 companies |
| Frank John Kiesner | Board of Directors | 0 companies |
| Douglas Stephen Harrington | Board of Directors | 0 companies |
| Henrik Lawaetz | Deputy Chairman | 0 companies |
| Henrik Martin Pfundheller | Board of Directors | 0 companies |
| Per Wold-Olsen | Board of Directors | 0 companies |
| Mads Anders Michael Berendt | Chairman | 0 companies |
| Peer Michael Schatz | Chairman | 0 companies |
| Henrik Ørum | Deputy Chairman | 0 companies |
| Wolfgang Pieken | Board of Directors | 0 companies |
| Mikkel Nørholm | Board of Directors | 0 companies |
| Jack Taaning Johansen | Chairman | 0 companies |
| Michael Nobel | Board of Directors | 0 companies |
| Troels Koch | Board of Directors | 0 companies |
| Rodney Weldon Turner | Board of Directors | 0 companies |
| Mats Lundwall | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |