| Revenue | DKK 4,2M | +45% |
| EBITDA | DKK 2M | +62% |
| Net profit | DKK 790K | +47% |
| Total assets | DKK 5,1M | +8% |
| Equity | DKK 3,1M | +34% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.619 | 2.062 | 2.177 | 1.738 | 2.078 | 1.747 | 1.824 | 1.742 | 1.877 | 2.091 | 2.766 | 2.886 | 4.196 |
| Staff expenses | -1.883 | -1.089 | -1.450 | -1.167 | -1.257 | -863 | -808 | -961 | -1.155 | -1.148 | -1.354 | -1.627 | -2.156 |
| EBITDA | 737 | 973 | 727 | 570 | 821 | 884 | 1.016 | 781 | 721 | 943 | 1.412 | 1.259 | 2.040 |
| Depreciation & amort. | 570 | 714 | 743 | 495 | 605 | -620 | -629 | -563 | -436 | -420 | -633 | -454 | -948 |
| EBIT | 167 | 259 | -16 | 75 | 217 | 264 | 387 | 218 | 285 | 523 | 779 | 805 | 1.092 |
| Net financials | -114 | -115 | -139 | -139 | -143 | -132 | -170 | -108 | -94 | -171 | -113 | -116 | -78 |
| Profit before tax | 53 | 144 | -155 | -64 | 73 | 132 | 217 | 111 | 192 | 352 | 666 | 690 | 1.014 |
| Tax | 16 | 37 | -34 | -16 | 18 | 37 | 57 | 24 | 10 | 71 | 119 | 152 | 224 |
| Net profit | 37 | 107 | -121 | -48 | 55 | 96 | 160 | 87 | 182 | 281 | 547 | 537 | 790 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.165 | 3.472 | 3.668 | 3.546 | 3.807 | 3.626 | 3.894 | 4.192 | 4.375 | 4.789 | 4.263 | 4.688 | 5.058 |
| Equity | 544 | 651 | 530 | 482 | 538 | 634 | 793 | 880 | 1.062 | 1.342 | 1.769 | 2.306 | 3.096 |
| Long-term debt | 259 | 304 | 412 | 237 | 437 | 459 | 458 | 1.266 | 1.066 | 623 | 730 | 524 | 621 |
| Short-term debt | 2.295 | 2.413 | 2.656 | 2.773 | 2.761 | 2.424 | 2.478 | 1.858 | 2.048 | 2.554 | 1.463 | 1.559 | 1.160 |
| Total debt | 2.554 | 2.717 | 3.068 | 3.010 | 3.197 | 2.424 | 2.936 | 3.123 | 3.114 | 3.177 | 2.193 | 2.084 | 1.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONTERRA HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
HEKLA HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
CONTERRA ApS | Company | 10.0% | 10.0% | 2021 |
DANSK LANDBRUGS GROVVARESELSKAB A.M.B.A. | Company | 10.0% | 10.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Nehmdahl | Management | 0 companies |
| Jørn Renz Enggaard | Board of Directors | 0 companies |
| Lars Henning Stigel | Board of Directors | 0 companies |
| Jan Marx Rasmussen | Board of Directors | 0 companies |
| Poul Erhard Larsen | Board of Directors | 0 companies |
| Jan Yttesen | Board of Directors | 0 companies |
| Jesper Nybo Andersen | Board of Directors | 0 companies |
| Klaus-Volker Gerlich | Chairman | 0 companies |
| Harald Elmo Mikkelsen | Board of Directors | 0 companies |
| Flemming Effersø | Board of Directors | 0 companies |