| Revenue | DKK -1,7M | -98% |
| EBITDA | DKK -1,7M | +98% |
| Net profit | DKK -15,2M | +84% |
| Total assets | DKK 850,3M | +10% |
| Equity | DKK 456,7M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57.925 | 64.387 | 62.792 | — | 65.425 | 57.118 | 62.010 | 42.764 | 46.674 | 26.480 | -90.856 | -106.697 | -1.676 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 57.925 | 64.387 | 62.792 | 67.832 | 65.425 | 57.118 | 62.010 | 42.764 | 46.674 | 26.480 | -90.856 | -106.697 | -1.676 |
| Depreciation & amort. | 12.593 | 6.723 | -6.903 | -6.687 | -7.508 | -7.404 | -7.312 | -12.005 | -12.613 | -67 | -67 | -67 | -67 |
| EBIT | 45.331 | 57.664 | 55.889 | 61.145 | 57.917 | 49.714 | 54.698 | 30.759 | 34.062 | 26.413 | -90.923 | -106.764 | -1.743 |
| Net financials | -5.605 | -3.188 | -4.478 | -3.932 | -2.704 | -4.644 | -3.326 | -2.758 | -2.762 | -5.470 | -5.629 | -117.894 | -13.315 |
| Profit before tax | 39.727 | 54.476 | 51.411 | 57.213 | 55.212 | 45.071 | 51.372 | 28.001 | 31.299 | 20.943 | -96.551 | -123.014 | -19.477 |
| Tax | 10.341 | 9.658 | 12.233 | 14.131 | 12.270 | 10.073 | 11.329 | 8.889 | 3.833 | 9.099 | -21.249 | -27.023 | -4.277 |
| Net profit | 29.385 | 44.817 | 39.178 | 43.082 | 42.942 | 34.997 | 40.043 | 19.112 | 27.466 | 11.844 | -75.303 | -95.991 | -15.200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 846.700 | 874.026 | 897.361 | 923.154 | 942.545 | 869.217 | 907.968 | 890.373 | 903.906 | 838.535 | 765.479 | 771.171 | 850.282 |
| Equity | 213.238 | 258.055 | 297.233 | 340.315 | 389.548 | 424.545 | 464.588 | 483.700 | 511.166 | 395.392 | 343.786 | 353.475 | 456.748 |
| Long-term debt | 530.133 | 502.646 | 474.257 | 475.437 | 467.418 | 384.906 | 372.855 | 321.080 | 317.842 | 338.708 | 352.492 | 354.133 | 356.352 |
| Short-term debt | 62.626 | 74.163 | 80.482 | 63.920 | 46.433 | 18.676 | 27.374 | 41.091 | 29.077 | 22.303 | 8.289 | 29.673 | 7.569 |
| Total debt | 592.760 | 576.809 | 554.739 | 539.357 | 513.851 | 403.581 | 400.230 | 362.171 | 346.919 | 361.011 | 360.781 | 383.806 | 363.921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2005 | — | — |
DT Management | Management | 2023 | — | — |
AS Management | Management | 2021 | — | — |
ML Management | Management | 2021 | — | — |
JF Management | Management | 1999 | — | — |
AP Management | Management | 2026 | — | — |
FA Founder | Founder | 1998 | — | — |
AY Management | Management | 2021 | — | — |
KL Management | Management | 2000 | — | — |
BO Management | Management | 2006 | — | — |
DC Management | Management | 2023 | — | — |
CO Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GNRE Fund III Denmark BidCo 1 ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2005 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Thomas Larsson | Management | 0 companies |
| Daniel Tallqvist | Management | 0 companies |
| Allan Strand Olesen | Management | 0 companies |
| Marja Liisa Suutarinen | Management | 0 companies |
| Jan Frederik Paulsen | Management | 0 companies |
| Anna Pihlajaniemi | Management | 0 companies |
| FERRING A/S | Founder | 0 companies |
| Anders Yngve Palmgren | Management | 0 companies |
| Kent Lennart Barkenstrand | Management | 0 companies |
| Bo Oskar Gunnar Henriksson | Management | 0 companies |
| David Christopher Neil | Management | 0 companies |
| Carl Ola Mattias Orsmark | Management | 0 companies |
| Ole Kjerulf-Jensen | Chairman | 0 companies |
| Marc Cederschiöld | Chairman | 0 companies |
| Per Fredrik Berglund | Board of Directors | 0 companies |
| Carl Ola Mattias Orsmark | Chairman | 0 companies |
| Ulrika Danielsson | Board of Directors | 0 companies |
| Göran Henrik Forssmark | Board of Directors | 0 companies |
| Jeffrey David Hobbs | Board of Directors | 0 companies |
| Lars Markus Ödbring | Board of Directors | 0 companies |
| Ann-Kristin Katalinic | Board of Directors | 0 companies |
| Lars Jörgen Lundgren | Chairman | 0 companies |
| Sven Manne Boström | Board of Directors | 0 companies |
| Sarah Anna Fagerström | Board of Directors | 0 companies |
| Sten Rolf Söderberg | Board of Directors | 0 companies |
| Finn Strand | Board of Directors | 0 companies |
| Erik Axel Christoffer Krusell | Board of Directors | 0 companies |
| Åke Anders Einar Wiklander | Board of Directors | 0 companies |
| Carl Anders Mikael Nilsson | Chairman | 0 companies |