| Revenue | DKK 237M | -54% |
| EBITDA | DKK 201,7M | +3% |
| Net profit | DKK 16,8M | -87% |
| Total assets | DKK 3,2B | +9% |
| Equity | DKK 1B | +13% |
| Employees | 110 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 785.944 | 931.647 | 934.169 | 487.289 | 309.700 | 197.154 | 191.512 | 289.940 | 296.465 | 299.316 | 516.528 | 237.027 |
| Staff expenses | -8.791 | -15.750 | -19.315 | -23.069 | -25.023 | -30.325 | -28.532 | -24.682 | -23.007 | -27.278 | -29.860 | -35.307 |
| EBITDA | 121.668 | 90.374 | 96.977 | 144.313 | 156.471 | 51.474 | 44.302 | 21.433 | 4.401 | -77.393 | 195.685 | 201.720 |
| Depreciation & amort. | -92.963 | -96.424 | -103.853 | -110.067 | -114.647 | -0 | -0 | -0 | -0 | -0 | -0 | -135.152 |
| EBIT | 28.705 | -6.050 | -6.876 | 34.246 | 41.824 | 51.474 | 44.302 | 21.433 | 4.401 | -77.393 | 195.685 | 66.568 |
| Net financials | -19.121 | -18.140 | -16.971 | -18.277 | -17.643 | -15.399 | -17.061 | -15.867 | -15.313 | -14.535 | -16.939 | -7.539 |
| Profit before tax | 9.584 | -24.190 | -23.847 | 15.969 | 24.181 | 36.075 | 27.241 | 5.566 | -10.912 | -91.928 | 178.746 | 59.029 |
| Tax | 15.734 | -8.080 | 2.414 | -2.893 | 21.199 | -0 | -0 | -0 | -0 | -3.034 | 46.418 | 42.233 |
| Net profit | -6.150 | -16.110 | -26.261 | 18.862 | 2.982 | 24.439 | 15.595 | -5.040 | -21.103 | -88.894 | 132.328 | 16.796 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.350.034 | 2.358.050 | 2.298.914 | 2.236.492 | 2.346.644 | 2.402.896 | 2.476.706 | 2.546.578 | 2.593.350 | 2.573.895 | 2.925.918 | 3.188.926 |
| Equity | 986.978 | 893.353 | 617.690 | 609.857 | 626.808 | 626.558 | 616.502 | 609.440 | 625.956 | 646.540 | 894.874 | 1.014.435 |
| Long-term debt | 1.000.000 | 500.046 | 1.166.686 | 1.233.555 | 1.322.987 | 1.384.283 | 1.424.767 | 1.473.354 | 1.534.365 | 1.624.584 | 1.704.935 | 1.765.874 |
| Short-term debt | 798.632 | 933.424 | 504.427 | 385.862 | 395.849 | 382.824 | 428.327 | 461.880 | 433.029 | 302.771 | 326.109 | 408.617 |
| Total debt | 1.298.632 | 1.433.470 | 1.671.113 | 1.619.417 | 1.718.836 | 1.767.107 | 1.853.094 | 1.935.234 | 1.967.394 | 1.927.355 | 2.031.044 | 2.174.491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Founder | Founder | 1998 | — | — |
GB Management | Management | 1999 | — | — |
PK Deputy | Deputy | 2002 | — | — |
BH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AF Deputy | Deputy | 2019 | — | — |
KJ Deputy | Deputy | 2002 | — | — |
JD Deputy | Deputy | 2015 | — | — |
HS Founder | Founder | 1998 | — | — |
SE Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2008 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 1999 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NRGI A.M.B.A. | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Bredning Sørensen | Founder | 0 companies |
| Gert Braae | Management | 0 companies |
| Per Krogh | Deputy | 0 companies |
| Betina Haugaard Heron | Chief Executive Officer | 0 companies |
| Anders Flak Warming | Deputy | 0 companies |
| Kim Jørgensen | Deputy | 0 companies |
| Jan Dahl Andersson | Deputy | 0 companies |
| Henrik Steen Jensen | Founder | 0 companies |
| Steffen Ebdrup | Founder | 0 companies |
| Søren Marinus Sørensen | Chairman | 0 companies |
| Ole Filip Kramer | Board of Directors | 0 companies |
| Mariann Norup | Board of Directors | 0 companies |
| Helle Trap Friis | Board of Directors | 0 companies |
| Morten Wind Andersen | Board of Directors | 0 companies |
| Knud Erik Mortensen | Board of Directors | 0 companies |
| Christen Christoffersen | Board of Directors | 0 companies |
| Niels Korfits Møller | Board of Directors | 0 companies |
| Steffen Vagn Bojsen Monrad | Board of Directors | 0 companies |
| Søren Risager | Board of Directors | 0 companies |
| Haldor Birger Hansen | Board of Directors | 0 companies |
| Ole Sognstrup Svenningsen | Chairman | 0 companies |
| Susanne Vangsgård | Board of Directors | 0 companies |
| Birgit Karen Bodil Mikkelsen | Board of Directors | 0 companies |
| John Hartwig | Board of Directors | 0 companies |
| Jørgen Skov | Board of Directors | 0 companies |
| Elisabeth Hartlev | Board of Directors | 0 companies |
| Tage Bojsen-Møller | Board of Directors | 0 companies |
| Peter Sven Sørensen | Board of Directors | 0 companies |
| Jørn Bræmer-Madsen | Board of Directors | 0 companies |
| Christine Viemose | Board of Directors | 0 companies |
| Jørn Legardt Blume Schmidt | Board of Directors | 0 companies |
| Søren Egge Rasmussen | Board of Directors | 0 companies |
| Hans Emmerich Schiøtt | Chairman | 0 companies |
| Poul Rasmussen | Board of Directors | 0 companies |
| Jesper Langvad | Board of Directors | 0 companies |
| Jens Myrup Pedersen | Board of Directors | 0 companies |
| Roald Steen Jakobsen | Board of Directors | 0 companies |
| Jakob Nyborg | Chairman | 0 companies |
| Anne Højer Simonsen | Board of Directors | 0 companies |
| Aage Hjøllund | Board of Directors | 0 companies |
| Dirk Paul Maria Leo Vandekerckhove | Board of Directors | 0 companies |
| Ulrik Kirkedal Kragh | Chairman | 0 companies |
| Ole Bjerregaard Hansen | Board of Directors | 0 companies |
| Anne Marie Øhlenschlæger Christiansen | Board of Directors | 0 companies |
| Peter Thyssen | Board of Directors | 0 companies |
| Svend-Aage Saaby Madsen | Board of Directors | 0 companies |
| Jørgen Katholm | Deputy Chairman | 0 companies |
| Geert Hallberg | Board of Directors | 0 companies |
| Lis Emborg | Board of Directors | 0 companies |
| Trine Krogh | Board of Directors | 0 companies |
| Nicolai Jørgensen-Værebro | Board of Directors | 0 companies |
| Søren Greve | Board of Directors | 0 companies |
| Carsten Krogh Schrøder | Board of Directors | 0 companies |
| Assia Ingeborg Hybert Zouaoui | Board of Directors | 0 companies |
| Henning Nielsen Hviid | Board of Directors | 0 companies |
| Carl-Vilhelm Poul Rasmussen | Board of Directors | 0 companies |
| Morten Bryder Pedersen | Chairman | 0 companies |
| Jan Frank Steenhard | Board of Directors | 0 companies |
| Kåre Albrechtsen | Board of Directors | 0 companies |
| Karen Margrethe Gadegaard Sørensen | Board of Directors | 0 companies |
| Jakob Heine Jakobsen | Deputy Chairman | 0 companies |
| Mogens Belter | Board of Directors | 0 companies |