| Revenue | — | — |
| EBITDA | DKK -416K | +19% |
| Net profit | DKK -306K | -2% |
| Total assets | DKK 16,4M | -2% |
| Equity | DKK 11M | -3% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | 59.749 | 56.985 | 35.771 | -22.585 | -5.100 | -61.493 | 2.915 | -8.435 | 16.687 | -770 | -516 | -416 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | 59.749 | 56.985 | 35.771 | -22.585 | -5.100 | -61.493 | 2.915 | -8.435 | 16.687 | -770 | -516 | -416 |
| Net financials | -2.402 | 79.907 | 105.903 | 38.726 | -26.669 | -6.680 | 17 | -5.600 | 54 | -15.170 | -645 | -280 | -282 |
| Profit before tax | 1 | 76.228 | 99.348 | 37.359 | -23.242 | -4.845 | -61.476 | 29.095 | -8.381 | 1.517 | -648 | -301 | -306 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1 | 76.228 | 99.348 | 37.359 | -23.242 | -4.845 | -61.476 | 29.095 | -8.381 | 1.517 | -648 | -301 | -306 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 604 | 431.210 | 474.400 | 279.155 | 184.784 | 141.540 | 26.289 | 47.994 | 39.989 | 17.757 | 17.064 | 16.752 | 16.407 |
| Equity | 599 | 423.790 | 460.868 | 264.352 | 173.502 | 131.119 | 21.037 | 4.113 | 32.750 | 12.246 | 11.598 | 11.297 | 10.991 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.217 | 7.420 | 13.532 | 14.803 | 11.282 | 10.421 | 5.252 | 6.864 | 7.239 | 5.511 | 5.466 | 5.455 | 5.416 |
| Total debt | 5.217 | 7.420 | 13.532 | 14.803 | 11.282 | 10.421 | 5.252 | 6.864 | 7.239 | 5.511 | 5.466 | 5.455 | 5.416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Management | Management | 2017 | — | — |
KS Management | Management | 2019 | — | — |
BH Stakeholder | Stakeholder | 2000 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANICA PENSION, LIVSFORSIKRINGSAKTIESELSKAB | Company | 33.3% | 33.3% | 2000 |
ATP PRIVATE EQUITY K/S | Company | 20.0% | 20.0% | 2006 |
LÆGERNES PENSION - pensionskassen for læger | Company | 10.0% | 10.0% | 2000 |
PENSIONDANMARK PENSIONSFORSIKRINGSAKTIESELSKAB | Company | 5.0% | 5.0% | 2000 |
P+, Pensionskassen for Akademikere | Company | 5.0% | 5.0% | 2000 |
INDUSTRIENS PENSIONSFORSIKRING A/S | Company | 5.0% | 5.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Fosgrau | Management | 0 companies |
| Karsten Sivebæk Knudsen | Management | 0 companies |
| Bjørn Haugaard | Stakeholder | 0 companies |
| John Danielsen | Chief Executive Officer | 0 companies |
| Niels-Ulrik Mousten | Board of Directors | 0 companies |
| Jens Peter Toft | Board of Directors | 0 companies |
| Henning Kristensen | Board of Directors | 0 companies |
| Jeppe Christiansen | Board of Directors | 0 companies |
| Jens Jesper Ovesen | Board of Directors | 0 companies |
| Niels Thomas Heering | Board of Directors | 0 companies |