| Revenue | DKK 40,6M | -32% |
| EBITDA | DKK -67,3M | +12% |
| Net profit | DKK -85,3M | +6% |
| Total assets | DKK 308M | +17% |
| Equity | DKK 204,7M | +45% |
| Employees | 51 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.112 | -5.586 | -10.249 | 236 | 8.419 | 2.131 | 7.894 | 6.078 | 5.499 | 8.922 | 30.554 | 59.531 | 40.552 |
| Staff expenses | -2.581 | -3.930 | -5.641 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7.693 | -9.516 | -15.891 | -22.167 | -36.658 | -64.360 | -77.160 | -89.419 | -85.869 | -131.047 | -113.391 | -76.655 | -67.262 |
| Depreciation & amort. | -481 | -475 | -609 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16.920 | -22.339 |
| EBIT | -8.174 | -9.991 | -16.500 | -22.167 | -36.658 | -64.360 | -77.160 | -89.419 | -85.869 | -131.047 | -113.391 | -93.575 | -89.601 |
| Net financials | -270 | -257 | -213 | 1.165 | -4.156 | -7.340 | -7.743 | -6.538 | -3.443 | -6.152 | -4.110 | -2.152 | -1.012 |
| Profit before tax | -3.827 | -10.248 | -16.713 | -21.003 | -40.814 | -71.700 | -84.903 | -95.957 | -89.312 | -137.199 | -117.501 | -95.736 | -90.621 |
| Tax | 2.309 | 268 | -8.886 | -4.986 | -5.586 | -9.465 | -13.330 | -25.328 | 34.044 | -5.425 | -5.382 | -5.340 | -5.346 |
| Net profit | -6.136 | -10.516 | -7.827 | -16.016 | -35.228 | -62.235 | -71.573 | -70.629 | -123.356 | -131.774 | -112.119 | -90.396 | -85.275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.296 | 33.513 | 110.127 | 178.521 | 223.869 | 226.564 | 267.224 | 289.456 | 246.816 | 385.346 | 270.546 | 262.562 | 307.994 |
| Equity | 22.379 | 23.562 | 107.311 | 174.689 | 202.792 | 181.484 | 110.819 | — | — | 270.475 | 159.135 | 141.169 | 204.651 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 59.261 | 56.369 | 57.292 | 57.023 | 56.370 | 81.553 | 78.903 |
| Short-term debt | 1.917 | 9.951 | 2.817 | 3.832 | 21.077 | 45.080 | 97.144 | 69.025 | 82.202 | 57.737 | 51.306 | 32.591 | 21.358 |
| Total debt | 1.917 | 9.951 | 2.817 | 3.832 | 21.077 | 45.080 | 156.405 | 125.394 | 139.494 | 114.760 | 107.676 | 114.144 | 100.261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
BL Management | Management | 2017 | — | — |
KJ Management | Management | 2022 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JM Management | Management | 2021 | — | — |
TC Management | Management | 2017 | — | — |
| Audit | 2009 | — | — | |
UL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CH Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANICA PENSION, LIVSFORSIKRINGSAKTIESELSKAB | Company | 15.0% | 15.0% | 2021 |
M. GOLDSCHMIDT CAPITAL A/S | Company | 15.0% | 15.0% | 2025 |
| Individual | 10.0% | 10.0% | 2024 | |
Topsøe Holding A/S | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2025 | |
KAPITALFORENINGEN DANSKE INVEST INSTITUTIONAL | Company | 20.0% | 20.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Holme Jensen | Chief Executive Officer | 0 companies |
| Bo Løkke Karmark | Management | 0 companies |
| Klaus Juhl Wulff | Management | 0 companies |
| Maciej Krzysztof Boczkowski | Chief Executive Officer | 0 companies |
| Jörg Michael Hess | Management | 0 companies |
| Thomas Christian Beck | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Ulrik Lund Jakobsen | Chief Executive Officer | 0 companies |
| Claus Helix-Nielsen | Management | 0 companies |
| Henrik Lið | Board of Directors | 0 companies |
| Hans Henrik Kolthoff Hallager | Chairman | 0 companies |
| Lei Zhang | Board of Directors | 0 companies |
| Jianwen Cai | Board of Directors | 0 companies |
| Weiming Jiang | Board of Directors | 0 companies |
| Lars Christian Hansen | Board of Directors | 0 companies |
| Jens Hahn Denkov | Board of Directors | 0 companies |
| Jens Frederik Lage Hansen | Board of Directors | 0 companies |
| Michael Frank | Board of Directors | 0 companies |
| Anne Broeng | Board of Directors | 0 companies |
| Torsten Freltoft | Board of Directors | 0 companies |
| Jianlong Zhuang | Board of Directors | 0 companies |
| Daniel Tage Rønnow Goldschmidt | Board of Directors | 0 companies |
| Jørgen Toftegaard | Board of Directors | 0 companies |
| Søren Bjørn Hansen | Deputy Chairman | 0 companies |
| Niels Thomas Heering | Chairman | 0 companies |
| Anupam Bhargava | Board of Directors | 0 companies |
| Claus Asbjørn Andersson | Board of Directors | 0 companies |