| Revenue | DKK 219,5M | +2% |
| EBITDA | DKK 102,8M | -9% |
| Net profit | DKK 176M | +159% |
| Total assets | DKK 3,1B | +20% |
| Equity | DKK 1,1B | +19% |
| Employees | 78 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157.675 | 152.626 | 151.952 | 148.518 | 163.211 | 177.039 | 178.519 | 171.233 | 184.296 | 187.008 | 208.634 | 215.041 | 219.471 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43.391 | -44.384 | -0 | -0 |
| EBITDA | 71.029 | 60.819 | 64.874 | 66.059 | 69.819 | 73.695 | 88.673 | 88.919 | 97.286 | 97.089 | 121.385 | 112.696 | 102.786 |
| Depreciation & amort. | -25.884 | -14.222 | -14.015 | -13.012 | -14.811 | -12.833 | -12.021 | -11.238 | -11.379 | -8.923 | -7.983 | -7.806 | -7.508 |
| EBIT | 45.145 | 46.596 | 50.859 | 53.047 | 55.008 | 60.862 | 76.652 | 77.681 | 85.907 | 88.166 | 113.402 | 104.890 | 95.278 |
| Net financials | -41.005 | -38.917 | -41.136 | -40.305 | -43.942 | 75.109 | -17.250 | 9.197 | 39.976 | 29.644 | -223.795 | -14.829 | 133.254 |
| Profit before tax | 5.767 | 7.981 | 17.231 | 14.230 | 13.684 | 135.971 | 59.402 | 86.878 | 125.883 | 371.326 | -110.393 | 90.061 | 228.532 |
| Tax | -203 | 11.017 | 10.154 | 9.108 | 10.092 | 23.633 | 21.667 | 40.248 | 27.197 | 70.946 | -23.144 | 22.105 | 52.554 |
| Net profit | 5.970 | -3.036 | 7.077 | 5.122 | 3.592 | 112.338 | 37.735 | 46.630 | 98.686 | 300.381 | -87.249 | 67.956 | 175.978 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.637.472 | 1.598.387 | 1.596.060 | 1.691.002 | 1.677.143 | 1.866.755 | 1.970.200 | 2.206.640 | 2.265.446 | 2.640.945 | 2.516.718 | 2.572.941 | 3.078.779 |
| Equity | 253.107 | 150.211 | 182.560 | 173.324 | 199.035 | 326.497 | 344.067 | 534.354 | 633.039 | 933.420 | 846.171 | 914.127 | 1.090.105 |
| Long-term debt | 1.150.063 | 1.121.216 | 1.101.634 | 1.139.018 | 1.103.819 | 1.148.945 | 1.209.099 | 1.316.557 | 1.272.350 | 1.292.685 | 1.265.185 | 1.234.273 | 1.462.468 |
| Short-term debt | 173.290 | 259.102 | 233.854 | 292.666 | 277.863 | 254.790 | 266.602 | 148.916 | 139.645 | 128.473 | 150.420 | 153.833 | 206.712 |
| Total debt | 1.323.352 | 1.380.318 | 1.335.488 | 1.431.684 | 1.381.682 | 1.403.735 | 1.475.701 | 1.465.474 | 1.411.995 | 1.421.159 | 1.415.605 | 1.388.107 | 1.669.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PS Management | Management | 2004 | — | — |
| Founder | 2004 | — | — | |
JH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Tekniske Universitet | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Michael Donner | Chief Executive Officer | 0 companies |
| Preben Steen Ramsgaard Pamsgaard | Management | 0 companies |
| Den Danske Stat v/ minister for videnskab, teknologi og udvikling | Founder | 0 companies |
| Jytte Halkjær Spaniel | Chief Executive Officer | 0 companies |
| Peter Kim Høgh | Chief Executive Officer | 0 companies |
| Lars Christian Pallesen | Board of Directors | 0 companies |
| Jørgen Honore | Board of Directors | 0 companies |
| Birthe Astrid Skands | Board of Directors | 0 companies |
| Birgit Nørgaard | Board of Directors | 0 companies |
| Thorleif Krarup | Board of Directors | 0 companies |
| Leif Nørgaard | Deputy Chairman | 0 companies |
| Mogens Hagelskær | Board of Directors | 0 companies |
| Klaus Kaae | Board of Directors | 0 companies |
| Lau Melchiorsen | Board of Directors | 0 companies |
| Karen Lykke Sørensen | Board of Directors | 0 companies |
| Dorit Brink Clausen | Board of Directors | 0 companies |
| Jes Christian Wibroe Østergaard | Board of Directors | 0 companies |
| Marianne Thellersen | Board of Directors | 0 companies |
| Knut Conradsen | Board of Directors | 0 companies |
| Nina Kovsted Helk | Board of Directors | 0 companies |
| Svend Erik Thomsen | Deputy Chairman | 0 companies |
| Jacob Erik Holmblad | Chairman | 0 companies |
| Claus Nielsen | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Chairman | 0 companies |
| Jørgen Huno Rasmussen | Deputy Chairman | 0 companies |