| Revenue | DKK 273M | +11% |
| EBITDA | DKK -378K | +1% |
| Net profit | DKK -112K | -110% |
| Total assets | DKK 170,4M | -18% |
| Equity | DKK 54,1M | +0% |
| Employees | 246 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144.151 | 134.372 | 124.552 | 120.452 | 128.915 | 166.393 | 157.721 | 129.772 | 134.077 | 219.070 | 245.275 | 272.998 |
| Staff expenses | -75.381 | -79.582 | -74.429 | -72.388 | -73.606 | -73.286 | -76.394 | -78.109 | -80.567 | -0 | -0 | -0 |
| EBITDA | 7.788 | 125 | -159 | 2.856 | 540 | 2.416 | -985 | -425 | -879 | -2.793 | -383 | -378 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.788 | 125 | -159 | 2.856 | 540 | 2.416 | -985 | -425 | -879 | -2.793 | -383 | -378 |
| Net financials | 548 | 711 | 533 | 1.500 | 1.345 | 82 | 1.778 | 963 | 1.258 | -3.088 | 1.688 | 700 |
| Profit before tax | 8.336 | 836 | 374 | 4.530 | 1.885 | 2.498 | 2.520 | 538 | 379 | -5.881 | 1.305 | 322 |
| Tax | 2.096 | 261 | 175 | 996 | 412 | -1.637 | 454 | 118 | 84 | -495 | 151 | 434 |
| Net profit | 6.240 | 575 | 199 | 3.534 | 1.473 | 4.135 | 2.066 | 420 | 295 | -5.386 | 1.154 | -112 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71.326 | 103.540 | 107.680 | 132.858 | 94.592 | 105.614 | 110.131 | 98.382 | 96.030 | 140.626 | 208.901 | 170.401 |
| Equity | 42.383 | 42.958 | 43.157 | 46.691 | 45.846 | 49.981 | 52.047 | 52.467 | 52.762 | 53.075 | 54.229 | 54.117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.626 | 6.787 | 7.554 | 7.036 |
| Short-term debt | 28.943 | 57.192 | 61.038 | 82.148 | 44.005 | 51.170 | 54.134 | 42.943 | 33.521 | 77.487 | 143.841 | 105.971 |
| Total debt | 28.943 | 57.192 | 61.038 | 82.148 | 44.005 | 51.170 | 54.134 | 42.943 | 40.147 | 84.274 | 151.395 | 113.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2024 | — | — |
MB Management | Management | 2002 | — | — |
AF Management | Management | 2024 | — | — |
SL Management | Management | 2022 | — | — |
JØ Management | Management | 2008 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NK-FORSYNING A/S | Company | 33.3% | 33.3% | 2025 |
SK FORSYNING A/S | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Hougaard | Management | 0 companies |
| Mogens Bach Nielsen | Management | 0 companies |
| Anders Frederik Gjesing | Management | 0 companies |
| Steen Lindhardt | Management | 0 companies |
| Jan Østerskov Hansen | Management | 0 companies |
| Henrik Lundgaard | Chief Executive Officer | 0 companies |
| Henrik Rosendal Birch | Chief Executive Officer | 0 companies |
| Kenneth Martin Hansen | Board of Directors | 0 companies |
| Troels Christensen | Board of Directors | 0 companies |
| Leif Keld Hansen | Board of Directors | 0 companies |
| Ivan Hansen | Board of Directors | 0 companies |
| Stina Abelone Madsen | Board of Directors | 0 companies |
| Torben Julius Sønderup Nielsen | Board of Directors | 0 companies |
| Vagn Møller Petersen | Board of Directors | 0 companies |
| Malene Sadowski | Board of Directors | 0 companies |
| Svend Aage Nielsen | Board of Directors | 0 companies |
| Poul Bruno Frederik Hansen | Deputy Chairman | 0 companies |
| Henrik Urban Brodersen | Board of Directors | 0 companies |
| Joshua Bjørkman | Board of Directors | 0 companies |
| Irene Juul Vissing | Board of Directors | 0 companies |
| Erling Lindharth Stuhr | Board of Directors | 0 companies |
| Lars Erik Clausen | Board of Directors | 0 companies |
| Susanne Hansen | Board of Directors | 0 companies |
| Villum Christensen | Board of Directors | 0 companies |
| Sten Knuth | Board of Directors | 0 companies |
| Jacob Raagaard Rasmussen | Board of Directors | 0 companies |
| Jan Michael Jørgensen | Board of Directors | 0 companies |
| Niels Nordskov Nielsen | Board of Directors | 0 companies |
| Steen Bach Nielsen | Deputy Chairman | 0 companies |
| Hanne Anette Kamienski | Board of Directors | 0 companies |
| Mogens Ferløv Schwensen | Board of Directors | 0 companies |
| Leif Bjarne Clausen | Board of Directors | 0 companies |
| Preben Ingolf Larsen | Board of Directors | 0 companies |
| Axel Larsen | Board of Directors | 0 companies |
| Anders Koefoed | Board of Directors | 0 companies |
| Ole Ernstsen Hansen | Board of Directors | 0 companies |
| Lillian Pia Wismann | Board of Directors | 0 companies |
| Ejler Vilhelm Nielsen | Board of Directors | 0 companies |
| Arne Ejgil Beyer | Board of Directors | 0 companies |
| Lene Birgit Wibroe | Board of Directors | 0 companies |
| Michael Gram | Board of Directors | 0 companies |
| Flemming Aarup Erichsen | Chairman | 0 companies |
| Bodil Knudsen | Deputy Chairman | 0 companies |
| Pernille Ivalo Frandsen | Board of Directors | 0 companies |
| Niels Bo Jørgensen | Board of Directors | 0 companies |
| Ole Olsen | Board of Directors | 0 companies |
| Tina Højlund Pedersen | Chairman | 0 companies |
| Anders Peter Møller Nielsen | Board of Directors | 0 companies |
| Lis Tribler | Board of Directors | 0 companies |
| Ali Yavuz | Board of Directors | 0 companies |
| Jane Nielsen | Board of Directors | 0 companies |
| Hans Ole Drost | Deputy Chairman | 0 companies |