| Revenue | DKK 1,7M | +17% |
| EBITDA | DKK 1,5M | +3% |
| Net profit | DKK 916K | +4% |
| Total assets | DKK 11,5M | -15% |
| Equity | DKK 6M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 596 | 1.931 | 629 | 1.025 | -1.124 | 1.160 | 1.121 | 1.310 | 1.254 | 1.212 | 985 | 1.008 | 1.499 | 1.747 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 596 | 1.931 | 629 | 1.025 | -1.124 | 1.130 | 1.107 | 1.044 | 1.224 | 2.991 | 935 | 847 | 1.488 | 1.535 |
| Depreciation & amort. | -115 | -115 | -90 | -133 | -326 | -336 | -291 | -139 | -204 | -186 | -150 | -102 | -91 | -91 |
| EBIT | 481 | 1.816 | 539 | 892 | -1.450 | 794 | 816 | 905 | 1.020 | 2.805 | 786 | 745 | 1.397 | 1.443 |
| Net financials | -363 | -348 | -305 | -189 | -212 | -219 | -92 | -266 | -64 | 1.735 | -112 | -145 | -264 | -189 |
| Profit before tax | 118 | 1.469 | 234 | 703 | -1.663 | 575 | 724 | 838 | 955 | 2.740 | 724 | 600 | 1.133 | 1.254 |
| Tax | 29 | 367 | 46 | 107 | -523 | -16 | -43 | 6 | -9 | 384 | -6 | 132 | 250 | 338 |
| Net profit | 88 | 1.101 | 188 | 595 | -1.140 | 591 | 768 | 832 | 964 | 2.356 | 729 | 467 | 883 | 916 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.804 | 7.877 | 7.892 | 9.679 | 6.970 | 7.203 | 6.861 | 6.620 | 6.920 | 8.355 | 9.279 | 10.839 | 13.576 | 11.523 |
| Equity | 726 | 1.828 | 2.016 | 4.437 | 3.297 | 3.171 | 3.235 | 3.216 | 3.369 | 4.729 | 4.465 | 4.183 | 5.066 | 5.982 |
| Long-term debt | 5.347 | 4.947 | 4.822 | 3.918 | 3.022 | 2.674 | 2.282 | 2.205 | 2.127 | 2.047 | 1.068 | 3.001 | 4.800 | 1.841 |
| Short-term debt | 574 | 579 | 515 | 796 | 645 | 1.358 | 1.344 | 1.200 | 1.424 | 1.261 | 3.434 | 3.366 | 3.422 | 3.396 |
| Total debt | 5.921 | 5.525 | 5.337 | 4.713 | 3.667 | 4.032 | 3.626 | 3.405 | 3.551 | 3.308 | 4.502 | 6.366 | 8.222 | 5.237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DO Management | Management | 2016 | — | — |
BB Management | Management | 2004 | — | — |
MW Management | Management | 2010 | — | — |
HS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIG FONDEN | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Olsen | Management | 0 companies |
| Bettina Brix Petersen | Management | 0 companies |
| Morten Weidemann | Management | 0 companies |
| Helle Skibshøj | Management | 0 companies |
| Jens Ole Pedersen | Chairman | 0 companies |
| Johnny Ludvig Larsen | Board of Directors | 0 companies |
| Steen Friis | Board of Directors | 0 companies |
| Willy Ejvang Gotfredsen | Board of Directors | 0 companies |
| Henning Klarskov Andersen | Chairman | 0 companies |
| Johnny Helge Nilsson | Board of Directors | 0 companies |
| Jesper Hagelund Jensen | Board of Directors | 0 companies |
| Ove Roland Petersen | Board of Directors | 0 companies |
| Ebbe Olsen | Board of Directors | 0 companies |
| Kenneth Egelund Ravn | Board of Directors | 0 companies |
| Thomas Hansen | Board of Directors | 0 companies |
| Rikke Klarskov Andersen | Board of Directors | 0 companies |
| Erik Steen Rosvald | Board of Directors | 0 companies |
| Jan Eiland | Board of Directors | 0 companies |
| Torben Møller | Board of Directors | 0 companies |
| Majbritt Nyholm | Board of Directors | 0 companies |
| Anders Per Moestrup | Board of Directors | 0 companies |
| Per Allan Hansen | Board of Directors | 0 companies |
| Paw Pedersen | Board of Directors | 0 companies |