| Revenue | DKK 20,8M | +4% |
| EBITDA | DKK 90,6M | +41% |
| Net profit | DKK 84,2M | +61% |
| Total assets | DKK 614,5M | +13% |
| Equity | DKK 268M | +46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 1.025 | 898 | 1.277 | -96 | -353 | 2.069 | 2.846 | 0 | — | 144 | 23.419 | 19.904 | 20.770 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 904 | 1.025 | 898 | 1.277 | -96 | -353 | 2.069 | 2.846 | 98.430 | -135 | -42 | 46.472 | 64.245 | 90.619 |
| Depreciation & amort. | -724 | -725 | -724 | -724 | -790 | -227 | -336 | -347 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 180 | 300 | 174 | 553 | -885 | -579 | 1.733 | 2.499 | 98.430 | -135 | -42 | 46.472 | 64.245 | 90.619 |
| Net financials | -400 | -324 | -360 | -308 | 0 | -54 | -337 | -491 | 0 | -7 | -1.012 | -9.967 | -11.825 | -6.407 |
| Profit before tax | -220 | -24 | -187 | 245 | -885 | -633 | 1.396 | 2.007 | 98.430 | -142 | -1.054 | 36.505 | 52.420 | 84.212 |
| Tax | 131 | 175 | 132 | 229 | -0 | -0 | 333 | 534 | 16.595 | -0 | -234 | -210 | -0 | -0 |
| Net profit | -351 | -200 | -319 | 16 | -885 | -633 | 1.063 | 1.473 | 81.835 | -142 | -820 | 36.715 | 52.420 | 84.212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.828 | 12.103 | 11.835 | 10.654 | 26.639 | 41.993 | 52.169 | 53.652 | 123.723 | 268.822 | 463.402 | 500.802 | 545.544 | 614.493 |
| Equity | 1.010 | 810 | 491 | 10.254 | 12.250 | 11.618 | 30.961 | 30.834 | 95.594 | 95.452 | 94.632 | 131.347 | 183.767 | 267.979 |
| Long-term debt | 0 | 0 | 10.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.818 | 11.293 | 476 | 400 | 14.389 | 30.376 | 21.208 | 22.818 | 11.812 | 173.370 | 354.294 | 369.455 | 361.777 | 346.514 |
| Total debt | 11.818 | 11.293 | 11.344 | 400 | 14.389 | 30.376 | 21.208 | 22.818 | 11.812 | 173.370 | 354.294 | 369.455 | 361.777 | 346.514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2012 | — | — |
FB Management | Management | 2020 | — | — |
PA Management | Management | 2006 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
WL Management | Management | 2006 | — | — |
BO Management | Management | 2016 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordea Pension Ejendom Danmark A/S | Company | 100.0% | 100.0% | 2020 |
MOLLY1 ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 25.0% | 25.0% | 2017 | |
Basos ApS | Company | 10.0% | 10.0% | 2018 |
IALVAJ Holding ApS | Company | 25.0% | 25.0% | 2018 |
Pandora A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Holmark | Management | 0 companies |
| Flemming Bæk Engelhardt | Management | 0 companies |
| Per Algot Enevoldsen | Management | 0 companies |
| Marcello Vittorio Bottoli | Chief Executive Officer | 0 companies |
| Winnie Liljeborg | Management | 0 companies |
| Bent Ole Neubert | Management | 0 companies |
| Mikkel Vendelin Olesen | Chief Executive Officer | 0 companies |
| Peter Mareno Vekslund | Management | 0 companies |
| Kenneth Ramstrup | Board of Directors | 0 companies |
| Hans Erik Hugo Preutz | Chairman | 0 companies |
| Thomas Ryge Mikkelsen | Board of Directors | 0 companies |
| Mads Christian Arklint | Board of Directors | 0 companies |
| Vivian Weis Byrholt | Board of Directors | 0 companies |
| Allan Leslie Leighton | Chairman | 0 companies |
| Anders Colding Friis | Chairman | 0 companies |
| Dina Malene Neubert Schott | Board of Directors | 0 companies |
| Lars Henrik Jensen | Board of Directors | 0 companies |
| Bjørn Gulden | Chairman | 0 companies |
| Line Correll | Board of Directors | 0 companies |
| Nikolaj Vejlsgaard | Chairman | 0 companies |
| Karsten Alva-Jørgensen | Board of Directors | 0 companies |
| Niels Henrik Thornval | Chairman | 0 companies |
| Steen Alva-Jørgensen | Chairman | 0 companies |