| Revenue | DKK 99,6M | -25% |
| EBITDA | DKK 163,5M | +93% |
| Net profit | DKK 139M | +132% |
| Total assets | DKK 3,9B | +11% |
| Equity | DKK 3,8B | +53% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 85.867 | 89.629 | 116.753 | 133.204 | 99.593 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 398.833 | 210.541 | 71.820 | 84.844 | 163.472 |
| Depreciation & amort. | 161.104 | 78.804 | -97.031 | -360.510 | -0 |
| EBIT | 237.729 | 131.737 | -25.211 | -275.666 | 163.472 |
| Net financials | 94.746 | -1.073 | -44.127 | -160.094 | -24.433 |
| Profit before tax | 332.475 | 130.665 | -69.339 | -435.759 | 139.039 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 332.475 | 130.665 | -69.339 | -435.759 | 139.039 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.893.460 | 3.030.717 | 3.298.510 | 3.506.511 | 3.896.069 |
| Equity | 2.860.208 | 2.990.873 | 2.921.534 | 2.485.775 | 3.802.284 |
| Long-term debt | 28.397 | 34.097 | 44.001 | 44.534 | 49.376 |
| Short-term debt | 4.856 | 5.747 | 332.974 | 976.202 | 44.409 |
| Total debt | 33.252 | 39.844 | 376.976 | 1.020.736 | 93.785 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JF Management | Management | 2023 |
| Former (1) | ||
HW Management | Management | 2005 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2019 | |
| Chairman | 2020 | |
| Former (4) | ||
| Chairman | 2019 – 2019 | |
| Board of Directors | 2005 – 2020 | |
| Chairman | 2005 – 2019 | |
| Board of Directors | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Folkenberg Eriksen | Management | 0 companies |
| Henrik Walther Mogensen | Management | 0 companies |
| Steen Schouenborg | Chairman | 0 companies |
| Anders Bondo Christensen | Board of Directors | 0 companies |
| Paul Brüniche-Olsen | Chairman | 0 companies |
| Carsten Gjede | Board of Directors | 0 companies |
| Morten Malle | Board of Directors | 0 companies |
| Gordon Ørskov Madsen | Board of Directors | 0 companies |
| Karsten Kjellerup Kjeldsen | Chairman | 0 companies |