| Revenue | — | — |
| EBITDA | DKK -304K | -129% |
| Net profit | DKK 357,2M | -68% |
| Total assets | DKK 2,9B | +17% |
| Equity | DKK 1,6B | +28% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.025.261 | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.362 |
| EBITDA | 57.246 | -3.397 | -55.746 | -45.060 | 20.141 | -346 | -551 | -521 | -1.455 | 1.062 | -304 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 57.246 | -3.397 | -55.746 | -45.060 | 20.141 | -346 | -551 | -521 | -1.455 | 1.062 | -304 |
| Net financials | -37.383 | -51.915 | 198.238 | 58.778 | -4.177 | -998.797 | -211.160 | 151.256 | -534.649 | 1.110.389 | 351.247 |
| Profit before tax | 19.863 | -55.312 | 142.492 | 13.718 | 15.964 | -999.143 | -211.711 | 150.735 | -536.104 | 1.111.451 | 350.943 |
| Tax | 15.288 | -2.642 | 18.857 | 2.022 | 789 | 17.299 | -5.463 | -10.141 | -10.338 | -13.087 | -6.297 |
| Net profit | 4.365 | -52.670 | 123.635 | 11.696 | 15.175 | -1.016.442 | -206.248 | 160.876 | -525.766 | 1.124.538 | 357.240 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.087.469 | 1.040.159 | 6.533.678 | 6.444.683 | 4.389.709 | 3.430.531 | 2.718.283 | 2.900.983 | 2.431.235 | 2.470.204 | 2.899.508 |
| Equity | 251.057 | 500.527 | 3.858.797 | 3.870.493 | 3.608.468 | 2.592.026 | 495.507 | 656.383 | 129.221 | 1.253.759 | 1.610.999 |
| Long-term debt | 654.222 | 528.106 | 1.763.775 | 0 | 0 | 0 | 913.850 | 912.167 | 1.373.716 | 1.200.000 | 1.200.000 |
| Short-term debt | 146.150 | 11.165 | 911.106 | 2.573.788 | 779.330 | 838.466 | 1.305.821 | 1.331.858 | 928.298 | 16.445 | 88.509 |
| Total debt | 801.334 | 539.271 | 2.674.881 | 2.573.788 | 779.330 | 838.466 | 2.219.671 | 2.244.025 | 2.302.014 | 1.216.445 | 1.288.509 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HC Management | Management | 2007 | — | — |
HH Management | Management | 2015 | — | — |
CS Management | Management | 2006 | — | — |
MH Management | Management | 2007 | — | — |
MR Management | Management | 2007 | — | — |
JG Management | Management | 2018 | — | — |
JD Management | Management | 2009 | — | — |
FA Management | Management | 2019 | — | — |
CG Management | Management | 2008 | — | — |
AH Management | Management | 2018 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
Cortes Acquisition Company ApS | Company | 100.0% | 100.0% | 2020 |
RFG MIDCO ApS | Company | 90.0% | 90.0% | 2007 |
ICOPAL ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Miguel Kohlmann | Chief Executive Officer | 0 companies |
| Holger Carsten Hansen | Management | 0 companies |
| Henrik Hansen | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Martin Hans Ellis | Management | 0 companies |
| Mufeed Rajab | Management | 0 companies |
| Johannes Georg Schmidt-Schultes | Management | 0 companies |
| Janus Doré Pagh | Management | 0 companies |
| Flemming Adolfsen | Management | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Management | 0 companies |
| Alfons Horn | Management | 0 companies |
| James Russell Schnepper | Chief Executive Officer | 0 companies |
| Klaus Sonne Ravn | Board of Directors | 0 companies |
| Anthony Lee Robinson | Chairman | 0 companies |
| Christine Bosse | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Daniel Paul Richard Minney | Chairman | 0 companies |
| Thomas Joseph Anderson | Board of Directors | 0 companies |
| Yves Marc Christian Alexandre | Deputy Chairman | 0 companies |
| Georg Harrasser | Chairman | 0 companies |
| Peter Kim Ketelsen | Chairman | 0 companies |
| Agnete Raaschou-Nielsen | Board of Directors | 0 companies |
| Klavs Eske Hansen | Chairman | 0 companies |
| Jason Ivan Pollack | Chairman | 0 companies |
| Scott Jon Freidheim | Board of Directors | 0 companies |
| Hendrik ten Hove | Board of Directors | 0 companies |
| Per Valter Knutsson | Board of Directors | 0 companies |
| Jørgen Nørgaard Øster | Board of Directors | 0 companies |
| Brian Norman Dickie | Chairman | 0 companies |
| Paul Stel | Board of Directors | 0 companies |
| Carsten Hagenbucher | Board of Directors | 0 companies |
| Daniel Lopez Cruz | Deputy Chairman | 0 companies |
| Jørgen Middelhede Erichsen | Chairman | 0 companies |