| Revenue | DKK 17,9M | -16% |
| EBITDA | DKK 2,3M | -69% |
| Net profit | DKK 1,5M | -49% |
| Total assets | DKK 91,1M | -22% |
| Equity | DKK 64,1M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.834 | 20.610 | 21.164 | 22.197 | 20.693 | 19.065 | 21.464 | 19.474 | 19.318 | 19.575 | 21.278 | 21.377 | 17.867 |
| Staff expenses | -0 | -0 | -75 | -81 | -82 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.235 | 4.763 | 3.712 | 3.748 | 1.946 | -2.833 | 929 | 1.932 | 7.042 | 6.531 | 5.087 | 7.233 | 2.276 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.235 | 4.763 | 3.712 | 3.748 | 1.946 | -2.833 | 929 | 1.932 | 7.042 | 6.531 | 5.087 | 7.233 | 2.276 |
| Net financials | -1.894 | -1.771 | -1.782 | -1.766 | -1.735 | -1.644 | -1.596 | -1.817 | -1.908 | -1.532 | -1.357 | -3.559 | -409 |
| Profit before tax | 3.251 | 2.992 | 1.930 | 1.982 | 211 | -4.477 | -667 | 123 | 5.134 | 4.999 | 3.730 | 3.674 | 1.867 |
| Tax | 813 | 495 | 419 | -110 | 47 | -984 | -42 | 27 | 1.129 | 1.100 | 820 | 808 | 411 |
| Net profit | 2.438 | 2.497 | 1.511 | 2.092 | 164 | -3.493 | -625 | 96 | 4.005 | 3.899 | 2.910 | 2.866 | 1.456 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 107.229 | 114.956 | 113.687 | 116.376 | 114.912 | 111.501 | 107.199 | 107.283 | 108.097 | 110.641 | 113.282 | 117.215 | 91.124 |
| Equity | 48.531 | 51.028 | 52.539 | 54.631 | 54.795 | 49.501 | 48.876 | 48.972 | 52.977 | 56.876 | 59.785 | 62.652 | 64.108 |
| Long-term debt | 44.147 | 42.897 | 42.251 | 40.921 | 39.530 | 38.085 | 36.545 | 35.004 | 33.364 | 31.653 | 29.870 | 0 | 0 |
| Short-term debt | 5.713 | 8.624 | 5.066 | 8.108 | 7.876 | 7.254 | 5.475 | 7.074 | 5.138 | 5.340 | 6.896 | 37.954 | 10.834 |
| Total debt | 49.860 | 51.521 | 47.317 | 49.029 | 47.406 | 45.339 | 42.020 | 42.078 | 38.502 | 36.993 | 36.766 | 37.954 | 10.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2006 | — | — |
MJ Management | Management | 2025 | — | — |
JØ Management | Management | 2008 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SK FORSYNING A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Bach Nielsen | Management | 0 companies |
| Margit Jensen | Management | 0 companies |
| Jan Østerskov Hansen | Management | 0 companies |
| Henrik Lundgaard | Chief Executive Officer | 0 companies |
| Henrik Rosendal Birch | Chief Executive Officer | 0 companies |
| Troels Christensen | Board of Directors | 0 companies |
| Stina Abelone Madsen | Board of Directors | 0 companies |
| Vagn Møller Petersen | Board of Directors | 0 companies |
| Malene Sadowski | Board of Directors | 0 companies |
| Svend Aage Nielsen | Board of Directors | 0 companies |
| Henrik Urban Brodersen | Board of Directors | 0 companies |
| Joshua Bjørkman | Board of Directors | 0 companies |
| Irene Juul Vissing | Board of Directors | 0 companies |
| Erling Lindharth Stuhr | Board of Directors | 0 companies |
| Villum Christensen | Board of Directors | 0 companies |
| Anna Strøbæk | Board of Directors | 0 companies |
| Sten Knuth | Board of Directors | 0 companies |
| Jacob Raagaard Rasmussen | Board of Directors | 0 companies |
| Jan Michael Jørgensen | Board of Directors | 0 companies |
| Niels Nordskov Nielsen | Board of Directors | 0 companies |
| Steen Bach Nielsen | Board of Directors | 0 companies |
| Hanne Anette Kamienski | Board of Directors | 0 companies |
| Anders Michael Bagge Kolding | Board of Directors | 0 companies |
| Leif Bjarne Clausen | Board of Directors | 0 companies |
| Mogens Serena Samer | Board of Directors | 0 companies |
| Axel Larsen | Board of Directors | 0 companies |
| Anders Koefoed | Board of Directors | 0 companies |
| Ole Ernstsen Hansen | Board of Directors | 0 companies |
| Lillian Pia Wismann | Board of Directors | 0 companies |
| Ejler Vilhelm Nielsen | Board of Directors | 0 companies |
| Lene Birgit Wibroe | Board of Directors | 0 companies |
| Flemming Aarup Erichsen | Chairman | 0 companies |
| Jørgen Grüner | Board of Directors | 0 companies |
| Bodil Knudsen | Deputy Chairman | 0 companies |
| Pernille Ivalo Frandsen | Board of Directors | 0 companies |
| Niels Bo Jørgensen | Board of Directors | 0 companies |
| Ole Olsen | Board of Directors | 0 companies |
| Anders Peter Møller Nielsen | Board of Directors | 0 companies |
| Per Vesterholm | Board of Directors | 0 companies |
| Lis Tribler | Deputy Chairman | 0 companies |
| Ole Quist | Board of Directors | 0 companies |
| Ali Yavuz | Board of Directors | 0 companies |
| Hans Ole Drost | Chairman | 0 companies |