| Revenue | DKK 0 | — |
| EBITDA | DKK -55K | -10% |
| Net profit | DKK 1,1B | +107% |
| Total assets | DKK 1,5B | +24% |
| Equity | DKK 1,5B | +24% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288.016 | 328.106 | 437.760 | 514.092 | 616.747 | 613.893 | 713.209 | 748.670 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -105.626 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 158.741 | 23.370 | 107.934 | 136.857 | 252.177 | 188.415 | 191.504 | 201.870 | -70 | -113 | -70 | -50 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -72.423 | -69.058 | -92.798 | -118.319 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 158.741 | 23.370 | 107.934 | 136.857 | 179.754 | 119.357 | 98.706 | 83.551 | -70 | -113 | -70 | -50 | -55 |
| Net financials | -11.960 | -20.114 | 86.137 | 42.541 | 125.382 | -52.085 | 91.425 | 32.744 | -86.461 | 123.488 | 86.157 | 532.834 | 1.105.130 |
| Profit before tax | 146.781 | 3.256 | 128.089 | 118.865 | 201.509 | 67.272 | 125.124 | 82.379 | -86.531 | 123.375 | 86.087 | 532.784 | 1.105.075 |
| Tax | 40.750 | -2.805 | 29.704 | 29.853 | 46.581 | 16.944 | 26.170 | 30.748 | -961 | -563 | 590 | 22 | 35 |
| Net profit | 106.031 | 6.061 | 98.385 | 89.012 | 154.928 | 50.328 | 98.954 | 51.631 | -85.570 | 123.938 | 85.497 | 532.762 | 1.105.040 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 911.033 | 848.913 | 988.410 | 1.068.949 | 1.273.705 | 1.402.968 | 1.477.336 | 1.487.306 | 540.085 | 660.499 | 700.078 | 1.226.895 | 1.521.250 |
| Equity | 395.898 | 401.927 | 481.627 | 539.416 | 933.726 | 942.367 | 958.956 | 981.218 | 527.378 | 647.724 | 688.322 | 1.215.393 | 1.510.951 |
| Long-term debt | 129.433 | 112.898 | 95.958 | 81.203 | 66.236 | 239.236 | 221.617 | 204.432 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 142.878 | 98.835 | 127.451 | 150.351 | 230.794 | 160.845 | 216.609 | 222.696 | 12.707 | 12.775 | 11.756 | 11.502 | 10.300 |
| Total debt | 272.311 | 211.733 | 223.409 | 231.554 | 297.030 | 400.081 | 438.226 | 427.128 | 12.707 | 12.775 | 11.756 | 11.502 | 10.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RG Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANTOAX HOLDING A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Parker | Chief Executive Officer | 0 companies |
| Robert Guglielmetti | Chief Executive Officer | 0 companies |
| Tobias Sidelmann Christensen | Chairman | 0 companies |
| Lars Christensen | Board of Directors | 0 companies |
| Jacob Tolstrup | Board of Directors | 0 companies |
| Annemarie Sidelmann | Board of Directors | 0 companies |
| Axel Kierkegaard | Board of Directors | 0 companies |