| Revenue | DKK 2B | -4% |
| EBITDA | DKK 7,5M | -98% |
| Net profit | DKK -115M | -147% |
| Total assets | DKK 3,8B | +5% |
| Equity | DKK 640M | +108% |
| Employees | 1311 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37.248 | 311.091 | 320.466 | 521.795 | 643.563 | 692.613 | 996.136 | 1.455.071 | 2.185.033 | 2.517.996 | 2.092.565 | 2.016.194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.227 | 12.194 | 22.308 | 90.977 | 133.215 | 151.388 | 258.766 | 428.560 | 806.122 | 878.238 | 443.827 | 7.513 |
| Depreciation & amort. | -0 | -0 | -0 | -22.560 | -30.455 | -32.050 | -55.311 | -58.061 | -73.078 | -84.775 | -91.613 | -114.539 |
| EBIT | 4.227 | 12.194 | 22.308 | 68.417 | 102.760 | 119.338 | 203.455 | 370.499 | 733.044 | 793.463 | 352.214 | -107.026 |
| Net financials | -4.274 | -9.094 | -13.936 | -13.821 | -7.038 | 4.271 | -5.336 | -13.375 | 1.014 | -24.993 | -36.180 | -88.851 |
| Profit before tax | -47 | 3.100 | 8.373 | 54.596 | 95.722 | 123.609 | 198.119 | 357.124 | 734.058 | 768.469 | 316.034 | -145.332 |
| Tax | 81 | -81 | -0 | -13.625 | 21.194 | 27.442 | 43.791 | 78.586 | 162.323 | 169.520 | 72.165 | -30.327 |
| Net profit | -128 | 3.181 | 8.373 | 68.222 | 74.528 | 96.167 | 154.328 | 278.538 | 571.735 | 598.949 | 243.869 | -115.005 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 311.339 | 346.594 | 404.229 | 580.983 | 501.574 | 634.585 | 1.182.430 | 2.347.541 | 3.140.663 | 3.439.426 | 3.623.676 | 3.788.309 |
| Equity | 136.341 | 139.522 | 147.895 | 216.116 | 290.644 | 316.811 | 215.139 | 339.677 | 633.585 | 661.277 | 307.426 | 640.031 |
| Long-term debt | 25.340 | 154.060 | 155.126 | 32.272 | 29.298 | 37.865 | 249.055 | 656.164 | 605.333 | 817.716 | 1.116.374 | 1.691.327 |
| Short-term debt | 149.658 | 53.013 | 101.208 | 332.595 | 181.632 | 279.909 | 708.893 | 1.332.860 | 1.882.633 | 1.939.308 | 2.180.601 | 1.456.951 |
| Total debt | 174.998 | 207.073 | 256.334 | 364.867 | 210.930 | 317.774 | 967.291 | 2.007.864 | 2.507.078 | 2.778.149 | 3.316.250 | 3.148.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2012 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SJ Management | Management | 2006 | — | — |
PE Management | Management | 2012 | — | — |
AV Management | Management | 2002 | — | — |
DR Management | Management | 2012 | — | — |
GF Management | Management | 2012 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GF Audit | Audit | 2001 | — | — |
JZ Deputy | Deputy | 2005 | — | — |
JM Management | Management | 2012 | — | — |
CH Management | Management | 2006 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
LF Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 5.0% | 0.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claès Johan Robert Glassell | Management | 0 companies |
| Kasper Møller | Chief Executive Officer | 0 companies |
| Stephen John Bellis | Management | 0 companies |
| Patricio Ezequiel Massera | Management | 0 companies |
| Anders Vinther | Management | 0 companies |
| Douglas Robert Sanders | Management | 0 companies |
| Gustavo Fabio Mahler | Management | 0 companies |
| Andrea Celia Porchia | Chief Executive Officer | 0 companies |
| Gert Fisker Tomczyk | Audit | 0 companies |
| Jesper Zeuthen | Deputy | 0 companies |
| Jens Malta Velling | Management | 0 companies |
| Christian Henrik Tange | Management | 0 companies |
| Claes Johan Robert Glassell | Chief Executive Officer | 0 companies |
| Lone Fønss Schrøder | Management | 0 companies |
| Thomas Léon Yves Marie Balland | Board of Directors | 0 companies |
| Alberto Santagostino | Board of Directors | 0 companies |
| Mette Kirstine Agger | Board of Directors | 0 companies |
| Mads Aage Laustsen | Chairman | 0 companies |
| Björn Carl-Johan Dellgren | Board of Directors | 0 companies |
| Yuichiro Tashiro | Board of Directors | 0 companies |
| Ikuo Matsukura | Board of Directors | 0 companies |
| Yuichiro Tashiro | Board of Directors | 0 companies |
| Tomoko Miyagawa | Board of Directors | 0 companies |
| Juha Aimo Koivurinta | Board of Directors | 0 companies |
| Hiroshi Nishimura | Board of Directors | 0 companies |
| Akira Nakamura | Board of Directors | 0 companies |
| David Kauffmann | Chairman | 0 companies |
| Masahiko Fukamachi | Board of Directors | 0 companies |
| Hideyuki Kurata | Chairman | 0 companies |
| Thomas Tscherning | Board of Directors | 0 companies |
| Hideaki Kan | Board of Directors | 0 companies |
| Noriyuki Komuro | Chairman | 0 companies |
| William John Henry | Board of Directors | 0 companies |
| Morten Boje Munk | Chairman | 0 companies |
| Lars Hallgren | Board of Directors | 0 companies |
| Mai Iwaya | Board of Directors | 0 companies |
| Tadashi Murano | Chairman | 0 companies |
| Paul Howard Michael Toon | Board of Directors | 0 companies |
| Yukiteru Nakashita | Board of Directors | 0 companies |
| Stephen Andrew Lehman | Board of Directors | 0 companies |
| Peter Klarskov Vilby | Chairman | 0 companies |
| Frank Harder | Board of Directors | 0 companies |
| Jesper Bramming | Chairman | 0 companies |
| Patricio Ezequiel Massera | Board of Directors | 0 companies |