| Revenue | DKK -43K | -20% |
| EBITDA | DKK -43K | +20% |
| Net profit | DKK 35,8M | +92% |
| Total assets | DKK 293,8M | +16% |
| Equity | DKK 180,4M | +26% |
| Employees | — | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | -37 | -65 | -33 | -24 | -21 | -54 | -43 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | -105 | -96 | -77 | -113 | -106 | -37 | -65 | -33 | -24 | -21 | -54 | -43 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | -105 | -96 | -77 | -113 | -106 | -37 | -65 | -33 | -24 | -21 | -54 | -43 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 7.557 | 10.790 | 22.446 | 23.231 | 22.339 | -2.945 | 33.675 | 20.211 | 44.612 | 11.223 | 17.763 | 34.880 |
| Profit before tax | — | — | — | — | — | — | 7.452 | 10.694 | 22.369 | 23.275 | 22.233 | -2.982 | 33.610 | 20.178 | 44.588 | 11.202 | 17.709 | 34.837 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 352 | -20 | -493 | -379 | 417 | -1.390 | -234 | -271 | 50 | -229 | -968 | -997 |
| Net profit | — | — | — | — | — | — | 7.100 | 10.714 | 22.862 | 23.654 | 21.816 | -1.592 | 33.844 | 20.449 | 44.538 | 11.431 | 18.677 | 35.834 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 163.706 | 173.022 | 240.983 | 241.551 | 285.317 | 349.366 | 243.913 | 257.187 | 217.734 | 225.432 | 253.222 | 293.792 |
| Equity | — | — | — | — | — | — | 115.147 | 123.128 | 150.161 | 154.587 | 179.195 | 153.764 | 135.310 | 154.790 | 111.157 | 122.230 | 143.713 | 180.388 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 48.559 | 49.894 | 90.822 | 86.964 | 106.122 | 195.602 | 108.603 | 102.397 | 106.577 | 103.202 | 109.509 | 113.404 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 48.559 | 49.894 | 90.822 | 86.964 | 106.122 | 195.602 | 108.603 | 102.397 | 106.577 | 103.202 | 109.509 | 113.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2013 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
CA Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
TN Management | Management | 2010 | — | — |
KR Management | Management | 2012 | — | — |
MM Management | Management | 2020 | — | — |
DV Management | Management | 2016 | — | — |
NS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GASA Investment A/S | Company | 100.0% | 100.0% | 2017 |
VILOFOSS A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claes Peter Riber | Management | 0 companies |
| Hans Lehrskov Schultz | Chief Executive Officer | 0 companies |
| Cornelis Anthonie Kuypers | Chief Executive Officer | 0 companies |
| Thomas Nørgaard Kylling | Management | 0 companies |
| Kurt Reimar Larsen | Management | 0 companies |
| Mikael Mortensen | Management | 0 companies |
| Daniel Vesterlund | Management | 0 companies |
| Niels Søren Slot Rasmussen | Chief Executive Officer | 0 companies |
| Flemming Røigaard-Petersen | Board of Directors | 0 companies |
| Carsten Brendholdt | Board of Directors | 0 companies |
| Thomas Marstrand | Deputy Chairman | 0 companies |
| Per Klitgård Poulsen | Chairman | 0 companies |
| Søren Kjeldgaard | Board of Directors | 0 companies |
| Henrik Larsen | Board of Directors | 0 companies |
| Peter Eriksen Jensen | Board of Directors | 0 companies |
| Thomas Kjær Larsen | Board of Directors | 0 companies |
| Bo Svane Kepler | Board of Directors | 0 companies |
| Claus Juel Jensen | Chairman | 0 companies |
| Ernst Frederik Mittag | Chairman | 0 companies |
| Henrik Kollerup Bak | Board of Directors | 0 companies |
| Ivan Joachim Johansen | Board of Directors | 0 companies |
| Mikael Alexander Ludvigsen | Board of Directors | 0 companies |
| Lars Aage Sørensen | Chairman | 0 companies |
| Lars Romme Jakobsen | Deputy Chairman | 0 companies |
| Gert Vinding | Board of Directors | 0 companies |
| Søren Haubro Geisler | Board of Directors | 0 companies |
| Jens Erik Bøg Madsen | Deputy Chairman | 0 companies |
| Niels Dengsø Jensen | Board of Directors | 0 companies |
| Jens Kjær Hermansen | Board of Directors | 0 companies |
| Thomas Offer Viskum Madsen | Board of Directors | 0 companies |
| Hans Christian Korsgård Madsen | Chairman | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |
| John Erhardt Bay Simonsen | Board of Directors | 0 companies |
| Asbjørn Børsting | Chairman | 0 companies |
| Kim Balle | Chairman | 0 companies |
| Kristian Johnsen Hundebøll | Board of Directors | 0 companies |
| Kristian Madsen | Board of Directors | 0 companies |
| Jørgen Kurt Andersen | Board of Directors | 0 companies |