| Revenue | — | — |
| EBITDA | DKK -61K | -261% |
| Net profit | DKK 75,1M | +461% |
| Total assets | DKK 220M | +31% |
| Equity | DKK 219,9M | +31% |
| Employees | — | — |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 544 | 537 | 497 | -115 | — | — | — | — | — | — | — | — |
| 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 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 223 | -3.198 | 5.183 | 5.880 | -3.450 | 1.773 | -450 | -98 | -9 | -104 | 38 | -61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -131 | -131 | -99 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 92 | -3.329 | 5.084 | 5.880 | -3.450 | 1.773 | -450 | -98 | -9 | -104 | 38 | -61 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.929 | 75.037 | 90.354 | 81.718 | -17.093 | 348.427 | 91.561 | 9.815 | 38.410 | 317.565 | 14.069 | 77.871 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 66.021 | 71.708 | 95.438 | 87.598 | -18.495 | 350.200 | 91.111 | 9.717 | 38.401 | 317.461 | 14.107 | 77.810 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 656 | -428 | 195 | 1.500 | 1.024 | 343 | -1.873 | -146 | -23 | 620 | 716 | 2.665 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 65.365 | 72.136 | 95.243 | 86.098 | -19.519 | 349.857 | 92.984 | 9.863 | 38.424 | 316.841 | 13.391 | 75.145 |
| 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 | 641.343 | 681.477 | 749.183 | 856.986 | 331.357 | 452.723 | 407.188 | 273.751 | 311.035 | 364.240 | 167.639 | 219.980 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 579.296 | 622.494 | 696.398 | 773.183 | 177.387 | 377.465 | 370.337 | 35.786 | 74.210 | 364.198 | 167.589 | 219.934 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.870 | 0 | 0 | 1.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.177 | 58.983 | 52.785 | 30.482.731 | 100.838 | 10.740 | 1.719 | 202.833 | 236.825 | 42 | 50 | 46 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.047 | 58.983 | 52.785 | 30.484.128 | 100.838 | 10.740 | 1.719 | 202.833 | 236.825 | 42 | 50 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JG Management | Management | 2020 | — | — |
IG Management | Management | 2025 | — | — |
AS Founder | Founder | 1997 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANFOSS A/S | Company | 100.0% | 100.0% | 2016 |
MSN A/S | Company | 25.0% | 15.0% | 2008 |
AASN Holding A/S | Company | 50.0% | 66.7% | 2008 |
LSA A/S | Company | 25.0% | 15.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Foster-Mortensen | Chief Executive Officer | 0 companies |
| Jacob Madsen | Chief Executive Officer | 0 companies |
| Jens Gaarde Gad | Management | 0 companies |
| Ina Gjerløv Hyldgaard Christensen | Management | 0 companies |
| Aage Søndergaard Nielsen | Founder | 0 companies |
| Jens Vestergaard Jensen | Chief Executive Officer | 0 companies |
| Frank Erik Johansen | Chief Executive Officer | 0 companies |
| Jesper Vaagelund Christensen | Board of Directors | 0 companies |
| Mikkel Søndergaard Nielsen | Board of Directors | 0 companies |
| Inge Margrethe Nielsen | Chairman | 0 companies |
| Andreas Lundqvist | Chairman | 0 companies |
| Louise Søndergaard Andersen | Board of Directors | 0 companies |
| Torben Christensen | Chairman | 0 companies |
| Niels Bjørn Christiansen | Chairman | 0 companies |
| Anders Stahlschmidt | Board of Directors | 0 companies |
| Kim Fausing | Chairman | 0 companies |