| Revenue | DKK 143,4M | +23% |
| EBITDA | DKK -84,4M | -46% |
| Net profit | DKK -1,4M | -102% |
| Total assets | DKK 2,4B | -5% |
| Equity | DKK 2,1B | -13% |
| Employees | 201 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.437 | 8.106 | 5.513 | 5.686 | 19.697 | 49.441 | 48.251 | 50.717 | 64.337 | 88.626 | 116.389 | 143.443 |
| Staff expenses | -26 | -22.737 | -21.584 | -25.956 | -33.648 | -42.453 | -47.631 | -50.787 | -47.043 | -66.587 | -80.209 | -103.265 |
| EBITDA | -20 | -25.607 | -34.854 | -38.430 | -34.640 | -45.053 | -53.724 | -44.785 | -47.805 | -49.676 | -57.988 | -84.418 |
| Depreciation & amort. | -3 | -8.881 | -9.525 | -4.046 | -5.546 | -0 | -0 | -0 | -0 | -0 | -0 | -7.089 |
| EBIT | -23 | -34.488 | -44.379 | -42.476 | -40.186 | -45.053 | -53.724 | -44.785 | -47.805 | -49.676 | -57.988 | -91.507 |
| Net financials | -4 | -4.275 | -60.525 | -44.546 | -10.786 | 46.704 | 6.010 | 454 | 99.186 | -104.339 | 86.782 | 29.872 |
| Profit before tax | -27 | -38.763 | -104.904 | -87.022 | -50.972 | 1.651 | -47.714 | -44.331 | 51.381 | -154.015 | 28.794 | -61.635 |
| Tax | 11 | -5.104 | 4.909 | -19.406 | -41.082 | -13.817 | -10.709 | -23.491 | -24.025 | -55.693 | -41.047 | -60.249 |
| Net profit | -15.603 | -33.659 | -109.813 | -67.616 | -9.890 | 15.468 | -37.005 | -20.840 | 75.406 | -98.322 | 69.841 | -1.386 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 191.177 | 200.091 | 1.206.577 | 1.361.092 | 1.341.213 | 1.470.745 | 1.462.874 | 1.725.547 | 1.781.329 | 1.781.983 | 2.480.483 | 2.352.845 |
| Equity | 46.976 | 29.949 | 373.017 | 299.944 | 342.890 | 370.855 | 328.267 | 551.978 | 925.746 | 749.912 | 2.400.881 | 2.088.669 |
| Long-term debt | 84 | 85.720 | 0 | 169.178 | 148.250 | 74.141 | 60.893 | 58.906 | 59.738 | 57.616 | 48.810 | 40.924 |
| Short-term debt | 60 | 84.422 | 833.560 | 976.559 | 924.198 | 1.016.070 | 1.072.714 | 1.112.663 | 791.902 | 974.455 | 30.792 | 223.252 |
| Total debt | 144 | 170.142 | 747.903 | 1.061.148 | 998.323 | 1.090.211 | 1.133.607 | 1.171.569 | 851.640 | 1.032.071 | 79.602 | 264.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PB Management | Management | 2005 | — | — |
JA Management | Management | 2010 | — | — |
HO Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PS Management | Management | 2006 | — | — |
MB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Deputy Chairman | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2006 | — | — | |
| Deputy Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NRGI A.M.B.A. | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Braae | Chief Executive Officer | 0 companies |
| Per Bergstedt | Management | 0 companies |
| Jette Abild Jensen | Management | 0 companies |
| Henning Orla Jensen | Chief Executive Officer | 0 companies |
| Per Sørensen | Management | 0 companies |
| Morten Bryder Pedersen | Management | 0 companies |
| Søren Marinus Sørensen | Chairman | 0 companies |
| Jacob Vittrup | Chairman | 0 companies |
| Viggo Jonasen | Board of Directors | 0 companies |
| Flemming Grønskov | Board of Directors | 0 companies |
| Ole Sognstrup Svenningsen | Deputy Chairman | 0 companies |
| Eva Ryberg | Chairman | 0 companies |
| Christine Viemose | Board of Directors | 0 companies |
| Jørn Legardt Blume Schmidt | Deputy Chairman | 0 companies |
| Søren Egge Rasmussen | Board of Directors | 0 companies |
| Wilhelm Nymann Haugstrup Pedersen | Board of Directors | 0 companies |
| Dirk Paul Maria Leo Vandekerckhove | Board of Directors | 0 companies |
| Ulrik Kirkedal Kragh | Chairman | 0 companies |
| Jørgen Katholm | Deputy Chairman | 0 companies |