| Revenue | DKK 237,8M | +5% |
| EBITDA | DKK 20M | -49% |
| Net profit | DKK 473K | -98% |
| Total assets | DKK 1,3B | +38% |
| Equity | DKK 365,3M | +0% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 163.306 | 148.270 | 154.230 | 160.381 | 162.589 | 165.485 | 174.437 | 176.986 | 205.458 | 245.576 | 226.470 | 237.759 |
| Staff expenses | -58 | -75 | -81 | -82 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11.045 | 15.408 | 15.749 | 22.279 | 15.937 | 13.775 | 21.126 | 26.080 | 42.391 | 63.879 | 39.162 | 20.044 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11.045 | 15.408 | 15.749 | 22.279 | 15.937 | 13.775 | 21.126 | 26.080 | 42.391 | 63.879 | 39.162 | 20.044 |
| Net financials | -1.109 | -817 | -1.584 | -2.133 | -569 | -5.381 | -230 | -2.210 | -1.180 | -9.781 | -7.102 | -17.852 |
| Profit before tax | 9.936 | 14.591 | 14.165 | 20.694 | 15.368 | 8.394 | 24.821 | 24.793 | 43.792 | 54.984 | 32.060 | 2.192 |
| Tax | 2.689 | 4.893 | 4.919 | 4.548 | 3.381 | -2.931 | 5.219 | 6.168 | 9.629 | 15.644 | 1.446 | 1.719 |
| Net profit | 7.247 | 9.698 | 9.246 | 16.146 | 11.987 | 11.325 | 19.602 | 18.625 | 34.163 | 39.340 | 30.614 | 473 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 406.263 | 451.735 | 472.123 | 495.674 | 575.715 | 669.043 | 706.868 | 741.997 | 776.721 | 798.601 | 919.976 | 1.272.126 |
| Equity | 174.634 | 184.332 | 193.579 | 209.725 | 210.440 | 221.765 | 240.479 | 259.104 | 293.267 | 332.607 | 364.820 | 365.293 |
| Long-term debt | 150.843 | 154.554 | 190.714 | 207.898 | 172.093 | 163.070 | 260.980 | 223.860 | 271.003 | 257.587 | 248.995 | 563.018 |
| Short-term debt | 77.135 | 110.667 | 85.648 | 75.869 | 111.703 | 197.422 | 123.566 | 192.117 | 155.004 | 167.710 | 281.422 | 320.366 |
| Total debt | 227.978 | 265.221 | 276.362 | 283.767 | 283.796 | 360.492 | 384.546 | 415.977 | 426.007 | 425.297 | 530.417 | 883.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2004 | — | — |
MJ Management | Management | 2025 | — | — |
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 | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SK FORSYNING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Bach Nielsen | Management | 0 companies |
| Margit Jensen | Management | 0 companies |
| Jan Østerskov Hansen | Management | 0 companies |
| Henrik Lundgaard | Chief Executive Officer | 0 companies |
| Henrik Rosendal Birch | Chief Executive Officer | 0 companies |
| Troels Christensen | Board of Directors | 0 companies |
| Gorm Michael Pedersen | Board of Directors | 0 companies |
| Leif Keld Hansen | Board of Directors | 0 companies |
| Stina Abelone Madsen | 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 |
| 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 |
| Villum Christensen | Board of Directors | 0 companies |
| Anna Strøbæk | 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 |
| Anders Michael Bagge Kolding | Board of Directors | 0 companies |
| Leif Bjarne Clausen | 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 |
| Lene Birgit Wibroe | Board of Directors | 0 companies |
| Flemming Aarup Erichsen | Chairman | 0 companies |
| Jørgen Grüner | Board of Directors | 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 |
| Anders Peter Møller Nielsen | Board of Directors | 0 companies |
| Lis Tribler | Deputy Chairman | 0 companies |
| Ali Yavuz | Board of Directors | 0 companies |
| Hans Ole Drost | Chairman | 0 companies |