| Revenue | DKK 1,5M | -72% |
| EBITDA | DKK 543K | -96% |
| Net profit | DKK -130K | -101% |
| Total assets | DKK 76,5M | -19% |
| Equity | DKK 32,1M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.540 | -4.113 | 42.780 | 30.037 | 35.304 | 18.425 | 19.162 | 13.078 | 4.015 | 7.694 | 5.351 | 1.079 | 5.330 | 1.519 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.540 | -4.113 | 42.780 | 30.037 | 35.304 | 39.669 | 18.286 | 12.396 | 8.822 | 11.150 | 16.433 | 1.609 | 12.151 | 543 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.540 | -4.113 | 42.780 | 30.037 | 35.304 | 39.669 | 18.286 | 12.396 | 8.822 | 11.150 | 16.433 | 1.609 | 12.151 | 543 |
| Net financials | -4.464 | -7.881 | -9.356 | -7.377 | -3.758 | -3.836 | -2.203 | -2.055 | -1.392 | -811 | -1.006 | -504 | -521 | -795 |
| Profit before tax | -9.004 | -11.994 | 33.424 | 22.660 | 31.546 | 35.833 | 16.083 | 10.341 | 7.430 | 10.339 | 15.427 | 1.105 | 11.630 | -252 |
| Tax | -0 | -0 | -12.000 | 5.058 | 5.338 | 8.285 | 1.843 | 953 | 1.575 | 2.198 | 3.293 | 246 | 2.513 | -122 |
| Net profit | -9.004 | -11.994 | 45.424 | 17.602 | 26.208 | 27.548 | 14.241 | 9.388 | 5.855 | 8.142 | 12.134 | 859 | 9.117 | -130 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90.385 | 452.175 | 532.899 | 370.243 | 231.766 | 241.860 | 207.872 | 148.539 | 138.444 | 116.321 | 91.260 | 85.992 | 94.179 | 76.496 |
| Equity | 0 | 11.572 | 122.314 | 139.916 | 72.882 | 70.855 | 85.096 | 73.484 | 66.839 | 65.480 | 32.740 | 28.099 | 37.215 | 32.085 |
| Long-term debt | 58 | 324.910 | 329.031 | 214.327 | 83.167 | 154.917 | 104.291 | 66.648 | 59.864 | 41.492 | 50.779 | 50.202 | 46.813 | 36.747 |
| Short-term debt | 9.319 | 115.693 | 81.554 | 16.000 | 75.717 | 11.342 | 14.909 | 5.326 | 7.920 | 5.276 | 1.910 | 1.743 | 3.516 | 2.254 |
| Total debt | 9.377 | 440.603 | 410.585 | 230.327 | 158.884 | 166.258 | 119.200 | 71.974 | 67.783 | 46.769 | 52.688 | 51.945 | 50.328 | 39.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Deputy | Deputy | 2013 | — | — |
MF Management | Management | 2009 | — | — |
SE Management | Management | 2010 | — | — |
HL Management | Management | 2008 | — | — |
RG Management | Management | 2006 | — | — |
RD Management | Management | 2008 | — | — |
WS Management | Management | 2016 | — | — |
SP Management | Management | 2010 | — | — |
JK Management | Management | 2006 | — | — |
| Founder | 2006 | — | — | |
TH Management | Management | 2008 | — | — |
| Management | 2010 | — | — | |
JB Management | Management | 2016 | — | — |
HM Management | Management | 2021 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PL Management | Management | 2012 | — | — |
MS Management | Management | 2016 | — | — |
EI Deputy | Deputy | 2013 | — | — |
TE Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORE Skan Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2013 | |
Alma Scandium ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Per Erlandsson | Deputy | 0 companies |
| Mirko Fischer | Management | 0 companies |
| Søren Ebdrup | Management | 0 companies |
| Hervé Léopold Denis Sarteau | Management | 0 companies |
| Raymond Geoffrey Ward | Management | 0 companies |
| Robert Didier Francois Claude Balick | Management | 0 companies |
| William Sloan Wobbeking | Management | 0 companies |
| Serge Philippe M.A. Maton | Management | 0 companies |
| Jan Krejnå Blicher | Management | 0 companies |
| CVI Global Value Fund Luxembourg Master S.á.r.l. | Founder | 0 companies |
| Tonny Hindsfeldt | Management | 0 companies |
| Marcelino Maria Judas Thaddäus Jakobus Antonius Graf von und zu Hoensbroech | Management | 0 companies |
| Jacob Bertil Annehed | Management | 0 companies |
| Hüseyin Meric | Management | 0 companies |
| Philip Marker | Chief Executive Officer | 0 companies |
| Paulina Lucja Denis | Management | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Emil Ingemar Haraldsson | Deputy | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Philip Christian Nymann Jensen | Board of Directors | 0 companies |
| Sune Edinger Gram | Board of Directors | 0 companies |
| Niels Henrik Nygaard Mikkelsen | Chairman | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Mikael Pehrsson | Chairman | 0 companies |
| Helene Vangsted Hoffmann | Board of Directors | 0 companies |
| Johan Knaust | Board of Directors | 0 companies |
| Rasmus Forup Helmich | Board of Directors | 0 companies |
| Christian Michelsen Bak Hoffmeyer | Board of Directors | 0 companies |
| Simon de Château | Chairman | 0 companies |
| Sofia Johanna Skogestig | Chairman | 0 companies |
| Johan Einar Erici | Board of Directors | 0 companies |
| Jeppe Prehn Lassen | Board of Directors | 0 companies |
| Martin Laub | Board of Directors | 0 companies |
| Kim Erik Ginnerup | Board of Directors | 0 companies |