| Revenue | DKK 3,7M | -27% |
| EBITDA | DKK 3,7M | -27% |
| Net profit | DKK 1M | -50% |
| Total assets | DKK 16,8M | -7% |
| Equity | DKK 4,9M | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.294 | 5.044 | 5.215 | 8.126 | 3.051 | 3.309 | 4.832 | 2.435 | 5.176 | 5.232 | 7.850 | 5.084 | 3.730 |
| Staff expenses | -0 | -0 | -0 | -3.666 | -7.676 | -6.582 | -5.931 | -0 | -4 | -0 | -0 | -0 | -0 |
| EBITDA | 4.562 | 4.474 | 5.739 | 1.237 | -4.625 | -3.274 | -1.099 | 2.435 | 5.172 | 5.232 | 7.850 | 5.084 | 3.730 |
| Depreciation & amort. | -2.033 | -1.910 | -2.225 | -2.391 | -2.631 | -2.606 | -2.499 | -2.300 | -2.297 | -2.297 | -2.297 | -2.232 | -2.214 |
| EBIT | 2.529 | 2.564 | 3.514 | -1.154 | -7.256 | -5.880 | -3.598 | 135 | 2.875 | 2.935 | 5.553 | 2.852 | 1.517 |
| Net financials | -1.481 | -1.401 | -1.143 | -29 | -176 | -266 | -412 | -366 | -230 | -209 | -285 | -375 | -196 |
| Profit before tax | 1.048 | 1.163 | 2.371 | -1.183 | -7.431 | -6.146 | -4.010 | -231 | 2.645 | 2.726 | 5.268 | 2.477 | 1.321 |
| Tax | 118 | 624 | 984 | -1.123 | -1.494 | -62 | -0 | -0 | -0 | -0 | 122 | 425 | 291 |
| Net profit | 930 | 539 | 1.387 | -60 | -5.937 | -6.085 | -4.010 | -231 | 2.645 | 2.726 | 5.146 | 2.051 | 1.030 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.998 | 34.232 | 38.750 | 33.991 | 32.291 | 28.426 | 25.971 | 22.321 | 20.403 | 21.370 | 21.280 | 18.160 | 16.807 |
| Equity | 2.193 | 2.732 | 4.119 | 7.614 | 1.676 | -4.408 | -8.418 | -8.650 | -6.005 | -3.279 | 1.867 | 3.919 | 4.949 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 14.909 | 13.659 | 27.513 | 22.466 | 20.832 | 16.319 | 10.514 | 7.982 |
| Short-term debt | 28.901 | 29.758 | 31.932 | 24.822 | 30.553 | 17.925 | 20.511 | 2.847 | 3.339 | 3.141 | 2.972 | 3.180 | 3.039 |
| Total debt | 28.901 | 29.758 | 31.932 | 24.822 | 30.553 | 32.834 | 34.170 | 30.359 | 25.805 | 23.973 | 19.291 | 13.695 | 11.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Management | Management | 2021 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
FB Management | Management | 2021 | — | — |
JB Management | Management | 2007 | — | — |
GM Management | Management | 2022 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JI Management | Management | 2016 | — | — |
BW Management | Management | 2007 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
VW Management | Management | 2026 | — | — |
DA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
AF Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dr. Wolfgang Johannes Knirsch | Management | 0 companies |
| Lisbeth Juhl Christensen | Chief Executive Officer | 0 companies |
| Falk Bernd Neukirch | Management | 0 companies |
| Jannie Bech Edelbo | Management | 0 companies |
| Georg Maria Steinbacher | Management | 0 companies |
| Klaus Riskær Pedersen | Chief Executive Officer | 0 companies |
| Julie Illo Molin | Management | 0 companies |
| Benny Walsøe Pedersen | Management | 0 companies |
| Per Kjeld Mønsted | Chief Executive Officer | 0 companies |
| Vivien Weise | Management | 0 companies |
| Dr. André Gerhard Gerth | Chief Executive Officer | 0 companies |
| Andreas Frank Wolfgang Schafhirt | Management | 0 companies |
| Ole Frands Sigetty | Chairman | 0 companies |
| Inge Dorthe Madsen | Chairman | 0 companies |
| Michael Krautwald | Board of Directors | 0 companies |
| Ahrnt Clausen | Board of Directors | 0 companies |
| Ulla Mangor Schwartz | Board of Directors | 0 companies |
| Brian Palm Svaneeng Mertz | Board of Directors | 0 companies |
| Kjeld Hans Edvard Bendix Poulsen | Board of Directors | 0 companies |