| Revenue | DKK 34,8M | +12% |
| EBITDA | DKK 7,5M | +112% |
| Net profit | DKK -108M | +70% |
| Total assets | DKK 4,1B | +4% |
| Equity | DKK 1,6B | -6% |
| Employees | 22 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 7.495 | 8.621 | 7.989 | 6.917 | 11.328 | 12.669 | 15.199 | 18.522 | 23.018 | 26.817 | 30.967 | 30.990 | 34.769 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.003 | -5.026 | -5.058 | -5.238 | -6.146 | -7.013 | -8.119 | -9.723 | -11.800 | -11.685 | -17.605 | -17.626 | -19.918 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -4.165 | 159.875 | 130.957 | 253.303 | 51.305 | 88.151 | 164.378 | 309.100 | 55.488 | 449.529 | -281.937 | 3.529 | 7.492 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -85 | -98 | -118 | -121 | -91 | -59 | -76 | -64 | -66 | -68 | -67 | -84 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -4.285 | 159.790 | 130.858 | 253.185 | 51.184 | 88.061 | 164.319 | 309.024 | 55.424 | 449.463 | -282.005 | 3.462 | 7.408 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.848 | 154.835 | 129.203 | 249.856 | 39.405 | 78.753 | 151.728 | 289.929 | -16.777 | 421.901 | -336.646 | -365.737 | -109.818 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | -38.187 | 155.663 | 126.529 | 246.985 | 42.103 | 81.156 | 155.403 | 294.462 | 38.647 | 430.285 | -329.813 | -362.275 | -102.410 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.973 | -413 | -1.231 | -10.251 | -11.140 | -10.175 | -13.449 | -982 | -2.809 | 1.572 | -2.736 | -2.571 | 5.548 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | -40.160 | 156.076 | 127.761 | 257.236 | 53.244 | 91.331 | 168.852 | 295.443 | 41.456 | 428.713 | -327.077 | -359.704 | -107.957 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 770.197 | 931.282 | 1.072.716 | 1.674.433 | 1.462.367 | 1.430.905 | 2.218.125 | 2.944.378 | 3.107.285 | 4.256.115 | 4.145.430 | 3.927.237 | 4.096.550 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 667.110 | 823.186 | 950.946 | 1.208.182 | 1.261.426 | 1.227.757 | 1.396.609 | 1.860.052 | 1.996.508 | 2.425.221 | 2.098.144 | 1.738.440 | 1.630.482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.971 | 49.045 | 51.080 | 396.090 | 140.402 | 155.003 | 774.186 | 1.055.002 | 1.077.677 | 1.809.314 | 1.811.773 | 1.829.156 | 1.896.168 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.116 | 59.052 | 70.689 | 70.161 | 60.539 | 48.146 | 47.330 | 29.325 | 33.100 | 21.580 | 235.513 | 359.641 | 569.900 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.087 | 108.096 | 121.770 | 466.251 | 200.941 | 203.149 | 821.516 | 1.084.326 | 1.110.777 | 1.830.894 | 2.047.286 | 2.188.797 | 2.466.068 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
OM Founder | Founder | 2000 | — | — |
AB Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Bettina Lange | Chief Executive Officer | 0 companies |
| Søren Risager-Hansen | Chief Executive Officer | 0 companies |
| Ole Meisner | Founder | 0 companies |
| Axel Bjarne Dvärsäter | Management | 0 companies |
| Steinar Manengen | Chairman | 0 companies |
| Gunnar Gjørtz | Chairman | 0 companies |
| Eskild Rolstad | Board of Directors | 0 companies |
| Ellen Langeggen | Chairman | 0 companies |
| Gorm Slaathaug Gudim | Board of Directors | 0 companies |
| Jørgen Aaby | Board of Directors | 0 companies |
| Helge Dagfinn Godell | Board of Directors | 0 companies |
| Per Victor Nordan | Board of Directors | 0 companies |
| Einar Kvien | Board of Directors | 0 companies |