| Revenue | DKK 112K | -99% |
| EBITDA | DKK -5,1M | -753% |
| Net profit | DKK 32,6M | -88% |
| Total assets | DKK 485,7M | -57% |
| Equity | DKK 454,8M | -58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.125 | 2.400 | 1.072 | 1.254 | 973 | -1.011 | 529 | 5.984 | 7.792 | 9.076 | 809 | 17.026 | 112 |
| Staff expenses | -0 | -0 | -5.288 | -5.481 | -6.053 | -8.726 | -7.324 | -7.292 | -8.485 | -9.953 | -12.926 | -16.246 | -5.128 |
| EBITDA | -1.324 | -2.429 | -4.216 | -4.228 | -5.080 | -9.371 | -6.794 | -1.308 | -692 | -877 | -12.117 | 780 | -5.092 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 183 | -26 | -26 | -52 | -89 | -89 | -60 | -25 |
| EBIT | -1.324 | -2.429 | -4.216 | -4.228 | -5.080 | -9.554 | -6.820 | -1.334 | -745 | -966 | -12.206 | 720 | -5.117 |
| Net financials | 17.948 | 37.029 | 28.910 | 146.477 | 41.610 | 55.816 | 45.801 | 93.754 | 51.661 | 103.290 | 18.349 | 282.021 | 41.619 |
| Profit before tax | 16.624 | 34.600 | 24.694 | 142.249 | 36.530 | 46.262 | 38.981 | 92.420 | 50.916 | 102.324 | 6.143 | 282.741 | 36.502 |
| Tax | -326 | -2.226 | -818 | -2.644 | 335 | -2.395 | -1.448 | 4.604 | -2.131 | 27.257 | -13.158 | 10.891 | 3.938 |
| Net profit | 16.949 | 36.825 | 25.512 | 144.893 | 36.194 | 48.657 | 40.429 | 87.816 | 53.047 | 75.067 | 19.301 | 271.850 | 32.564 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 333.184 | 389.182 | 336.135 | 506.680 | 571.239 | 676.998 | 661.760 | 758.534 | 803.413 | 1.049.914 | 1.047.412 | 1.124.408 | 485.696 |
| Equity | 227.729 | 291.990 | 259.951 | 422.761 | 449.999 | 516.691 | 556.349 | 622.215 | 667.094 | 761.672 | 805.343 | 1.083.091 | 454.831 |
| Long-term debt | 96.864 | 84.317 | 73.552 | 82.166 | 73.728 | 105.332 | 98.764 | 107.088 | 104.331 | 182.525 | 181.230 | 21.120 | 0 |
| Short-term debt | 6.519 | 12.875 | 2.633 | 1.753 | 47.505 | 54.975 | 6.647 | 29.231 | 31.988 | 105.717 | 60.839 | 20.197 | 29.780 |
| Total debt | 103.383 | 97.192 | 76.185 | 83.919 | 121.233 | 160.307 | 105.411 | 136.319 | 136.319 | 288.242 | 242.069 | 41.317 | 29.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 1998 | — | — |
TG Management | Management | 2024 | — | — |
MP Management | Management | 2006 | — | — |
OJ Management | Management | 2005 | — | — |
MP Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
APF GRUPPEN HOLDING A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Gustav Pitzner | Management | 0 companies |
| Torben Golsche Knappe | Management | 0 companies |
| Marianne Pitzner | Management | 0 companies |
| Otto Johnsen | Management | 0 companies |
| Morten Pitzner | Management | 0 companies |
| Anders Bjørn Thielfoldt | Board of Directors | 0 companies |
| Peter Ott | Board of Directors | 0 companies |
| Jørgen Clausen | Chairman | 0 companies |
| Karoly Laszlo Nemeth | Chairman | 0 companies |
| Jimmy Maymann- Holler | Board of Directors | 0 companies |
| Frantz Sigersted-Rasmussen | Chairman | 0 companies |
| Knud Foldschack | Board of Directors | 0 companies |
| Poul Henrik Tvede | Board of Directors | 0 companies |
| Brian Grevy | Chairman | 0 companies |
| Jesper Andreasen | Board of Directors | 0 companies |
| Jørgen Janus Roijer Hillerup | Board of Directors | 0 companies |