| Revenue | DKK 13,6M | +17% |
| EBITDA | DKK 3,4M | +99% |
| Net profit | DKK 4,1M | +1039% |
| Total assets | DKK 243M | +3% |
| Equity | DKK 88,7M | +5% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129.825 | 135.778 | 126.943 | 133.077 | 138.164 | 143.768 | 138.269 | 142.613 | 145.105 | 154.653 | 11.643 | 13.596 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15.290 | -11.479 |
| EBITDA | -1.813 | 1.718 | 881 | 1.202 | -1.847 | 10.549 | 15.581 | 15.122 | 14.787 | 10.369 | 1.689 | 3.354 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 13.395 | 5.702 | -5.676 | -5.952 | -5.620 | -0 | -0 |
| EBIT | -1.813 | 1.718 | 881 | 1.202 | -1.847 | -2.846 | 9.879 | 9.446 | 8.835 | 4.749 | 1.689 | 3.354 |
| Net financials | -670 | -676 | -2.713 | 391 | -1.453 | 1.766 | 536 | 3.718 | 4.551 | 3.138 | -972 | 5.792 |
| Profit before tax | -2.483 | 1.042 | -1.832 | 1.593 | -3.300 | -1.080 | 10.415 | 13.164 | 13.386 | 7.887 | 717 | 9.146 |
| Tax | 979 | 163 | 1.728 | 5.865 | 822 | 1.551 | 500 | 2.896 | 5.222 | 2.886 | 358 | 5.058 |
| Net profit | -3.462 | 879 | -3.560 | -4.272 | -4.122 | -2.631 | 9.915 | 10.268 | 8.164 | 5.001 | 359 | 4.088 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331.194 | 323.244 | 278.138 | 274.495 | 261.959 | 259.489 | 270.877 | 261.812 | 235.112 | 243.527 | 236.740 | 243.007 |
| Equity | 75.378 | 65.257 | 60.818 | 56.546 | 52.424 | 49.792 | 59.707 | 71.093 | 79.257 | 84.258 | 84.617 | 88.704 |
| Long-term debt | 220.000 | 220.000 | 170.000 | 170.000 | 170.000 | 150.000 | 150.000 | 150.000 | 125.000 | 125.759 | 116.149 | 87.500 |
| Short-term debt | 20.453 | 25.022 | 35.141 | 32.375 | 24.876 | 45.925 | 48.250 | 25.185 | 15.704 | 18.904 | 10.270 | 33.391 |
| Total debt | 240.453 | 245.022 | 205.141 | 202.375 | 194.876 | 195.925 | 198.250 | 175.185 | 140.704 | 144.663 | 126.419 | 120.891 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
OS Deputy | Deputy | 1998 | — | — |
CR Management | Management | 2000 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
ES Deputy | Deputy | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Erik Pihl-Andersen | Chief Executive Officer | 0 companies |
| Per Svensson | Chief Executive Officer | 0 companies |
| Ole Sørensen | Deputy | 0 companies |
| Carsten Rye Hansen | Management | 0 companies |
| Per-Gunnar Leversen | Chief Executive Officer | 0 companies |
| Erik Steen Jørgensen | Deputy | 0 companies |
| Antti Salminen | Board of Directors | 0 companies |
| Robert Antoine Gilles Goffin | Deputy Chairman | 0 companies |
| Carsten Malby | Chairman | 0 companies |
| Benedikt Daniel Alexis M Verstraete | Board of Directors | 0 companies |
| Thomas Ernst Magnus von Hertzen | Chairman | 0 companies |
| Jens Bille Brøndsager | Board of Directors | 0 companies |
| Mogens Sommerlund | Board of Directors | 0 companies |
| Johnny Heggemsli | Board of Directors | 0 companies |
| Vincent Raymond Sopie Joseph Berghmans | Board of Directors | 0 companies |
| Thierry Rene Marie Dillard | Board of Directors | 0 companies |
| Bjarne Axelsen | Board of Directors | 0 companies |
| Anders Gustaf Bernhard Werder | Board of Directors | 0 companies |
| Robert Josef Petzenhauser | Chairman | 0 companies |
| Jan Laurberg Olsen | Board of Directors | 0 companies |
| Rene Haagen | Board of Directors | 0 companies |
| Rowena Joanne Mullins | Board of Directors | 0 companies |
| Espen Lillebrygfjeld | Chairman | 0 companies |
| Karl Friedrich Heinrich Dammann | Board of Directors | 0 companies |
| Per Svensson | Board of Directors | 0 companies |
| Josef Korak | Chairman | 0 companies |