| Revenue | DKK 217,5M | +2% |
| EBITDA | DKK -41,3M | -5% |
| Net profit | DKK -32,4M | +22% |
| Total assets | DKK 269,2M | +0% |
| Equity | DKK 188M | +148% |
| Employees | 95 | — |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8.173 | 574 | 8.031 | 18.165 | 14.859 | 16.310 | 19.888 | 10.087 | 19.879 | 32.277 | 308.593 | 213.612 | 217.511 |
| Staff expenses | -48.261 | -13.819 | -38.323 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31.246 | -9.348 | -13.792 | -3.958 | -3.091 | -309 | 327 | -13.048 | -367 | 9.352 | 3.754 | -39.440 | -41.341 |
| Depreciation & amort. | -616 | -185 | -344 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31.862 | -9.533 | -14.135 | -3.958 | -3.091 | -309 | 327 | -13.048 | -367 | 9.352 | 3.754 | -39.440 | -41.341 |
| Net financials | -215 | -311 | 300 | -936 | -2.418 | 657 | 491 | -2.109 | 3.381 | 1.060 | -2.878 | -5.682 | 4.443 |
| Profit before tax | -32.077 | -9.845 | -13.836 | -4.894 | -5.509 | 348 | 819 | -15.157 | 3.014 | 10.412 | 876 | -45.122 | -36.898 |
| Tax | -2.763 | -2.182 | -1.801 | -0 | 38 | -508 | -330 | -82 | -29 | 900 | 623 | -3.522 | -4.492 |
| Net profit | -29.313 | -7.663 | -12.035 | -4.276 | -5.546 | 856 | 1.149 | -15.075 | 3.043 | 9.512 | 253 | -41.600 | -32.406 |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99.695 | 121.852 | 94.782 | 101.683 | 133.387 | 154.423 | 174.798 | 185.845 | 179.591 | 241.342 | 276.126 | 269.830 | 269.236 |
| Equity | 33.240 | 25.578 | 13.542 | 9.266 | 27.397 | 28.496 | 29.442 | 54.531 | 57.084 | 66.330 | 66.369 | 75.688 | 187.962 |
| Long-term debt | 5.000 | 24.417 | 10.000 | 10.489 | 16.316 | 14.034 | 11.668 | 9.937 | 9.139 | 4.545 | 1.062 | 920 | 664 |
| Short-term debt | 59.954 | 69.690 | 68.952 | 79.009 | 85.695 | 107.903 | 129.159 | 115.382 | 108.069 | 163.062 | 202.990 | 190.025 | 76.032 |
| Total debt | 64.954 | 94.108 | 78.952 | 89.499 | 102.011 | 121.937 | 140.828 | 125.319 | 117.208 | 167.607 | 204.052 | 190.945 | 76.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HV Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PD Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JP Management | Management | 1964 | — | — |
EA Management | Management | 1964 | — | — |
BH Management | Management | 1964 | — | — |
LN Management | Management | 2005 | — | — |
NB Management | Management | 2007 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
ER Management | Management | 1964 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1964 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1964 | — | — | |
IK | Chairman | 2013 | — | — |
| Chairman | 1964 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1964 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONSOLIDATED HOLDINGS A/S | Company | 90.0% | 90.0% | 2019 |
NIELS JEPPESEN HADERSLEV ApS | Company | 15.0% | 15.0% | 2017 |
X-YACHTS HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Individual | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kræn Brinck Nielsen | Chief Executive Officer | 0 companies |
| Hans Viggaard | Chief Executive Officer | 0 companies |
| Per Dollerup Mikkelsen | Chief Executive Officer | 0 companies |
| Jens Poul Worch Christensen | Management | 0 companies |
| Eiler Andersen | Management | 0 companies |
| Birger Hansen | Management | 0 companies |
| Lars Netterstrøm | Management | 0 companies |
| Niels Brink Thomsen | Management | 0 companies |
| Lars Kristian Jeppesen | Chief Executive Officer | 0 companies |
| Erik Risager | Management | 0 companies |
| Sven Madsen | Board of Directors | 0 companies |
| Niels Ove Hessellund Arkil | Board of Directors | 0 companies |
| Børge Conrad Lausen | Board of Directors | 0 companies |
| Viggo Carstensen | Board of Directors | 0 companies |
| Michael Martin Andersen | Board of Directors | 0 companies |
| Peter Skov Hansen | Board of Directors | 0 companies |
| Andreas Peter Christiansen | Board of Directors | 0 companies |
| Lone Schøtt Kunøe | Board of Directors | 0 companies |
| Mogens Raalskov Petersen | Board of Directors | 0 companies |
| Ib Kunøe | Chairman | 0 companies |
| Erik Johansen | Chairman | 0 companies |
| Jan Dragsgaard Dall | Board of Directors | 0 companies |
| Keld Ditlev Pedersen | Board of Directors | 0 companies |