| Revenue | DKK 115K | -252% |
| EBITDA | DKK 115K | +252% |
| Net profit | DKK -3,6M | +48% |
| Total assets | DKK 586K | -97% |
| Equity | DKK -27,5M | -15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.284 | 2.734 | -97 | -754 | -2.138 | -2.317 | -35.704 | -4.115 | 262 | -237 | 330 | -76 | 115 |
| Staff expenses | -870 | -649 | -126 | -763 | -971 | -0 | -0 | -0 | -728 | -0 | -0 | -0 | -0 |
| EBITDA | 2.414 | 2.085 | -223 | -1.517 | -3.109 | -9.017 | -40.541 | -8.153 | 2.353 | -237 | 330 | -76 | 115 |
| Depreciation & amort. | -106 | -98 | -64 | -120 | -202 | -0 | -0 | -0 | 1.577 | -84 | -3.098 | -3.089 | -21.697 |
| EBIT | 2.308 | 1.988 | -287 | -1.637 | -3.311 | -9.017 | -40.541 | -8.153 | 776 | -321 | -2.768 | -3.164 | -21.583 |
| Net financials | -49 | -87 | -52 | -72 | 126 | -1.710 | -4.881 | -21.807 | -2.500 | -8.745 | -16.220 | -3.942 | 17.942 |
| Profit before tax | 2.258 | 1.901 | -339 | -1.709 | -3.185 | -10.728 | -45.423 | -29.960 | -1.725 | -9.067 | -18.988 | -7.107 | -3.641 |
| Tax | 565 | 202 | -140 | -502 | -736 | -2.352 | -6.449 | -933 | -106 | 25 | -130 | -147 | -43 |
| Net profit | 1.693 | 1.699 | -199 | -1.207 | -2.449 | -8.376 | -38.974 | -29.027 | -1.618 | -9.091 | -18.858 | -6.960 | -3.597 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.134 | 11.378 | 15.105 | 43.693 | 51.738 | 89.515 | 51.453 | 37.699 | 41.815 | 33.576 | 30.788 | 22.026 | 586 |
| Equity | 5.532 | 7.135 | 8.526 | 37.246 | 34.367 | 44.439 | 31.162 | 2.137 | 515 | -5.572 | -16.924 | -23.890 | -27.483 |
| Long-term debt | 0 | 0 | 1.000 | 0 | 4.056 | 11.072 | 13.056 | 28.250 | 30.000 | 29.000 | 36.500 | 25.710 | 27.572 |
| Short-term debt | 1.855 | 2.241 | 4.076 | 2.662 | 8.066 | 29.765 | 7.234 | 7.312 | 11.300 | 10.148 | 11.212 | 943 | 498 |
| Total debt | 1.855 | 2.241 | 4.076 | 2.662 | 12.122 | 40.837 | 20.291 | 35.562 | 41.300 | 39.148 | 47.712 | 26.653 | 28.070 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
LP Management | Management | 2024 | — | — |
LB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PILGREN HOLDING II ApS | Company | 66.7% | 66.7% | 2022 |
PERCH ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 10.0% | 10.0% | 2018 | |
HNF HOLDING A/S | Company | 5.0% | 5.0% | 2021 |
EMLIKA ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 10.0% | 10.0% | 2019 | |
ANAKIN ApS | Company | 25.0% | 25.0% | 2018 |
Søhusvej A/S | Company | 10.0% | 10.0% | 2018 |
| Individual | 10.0% | 10.0% | 2018 | |
PILGREN ApS | Company | 5.0% | 5.0% | 2018 |
Asiros HoldCo A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Verland | Chief Executive Officer | 0 companies |
| Lars Juhl Jensen | Chief Executive Officer | 0 companies |
| Jan Kuhlmann Andersen | Chief Executive Officer | 0 companies |
| Morten Weidner | Chief Executive Officer | 0 companies |
| Lars Perch Nielsen | Management | 0 companies |
| Lars Bo Madsen | Management | 0 companies |
| Jan Frydenriech Fogh | Chairman | 0 companies |
| Victor Pilgren | Board of Directors | 0 companies |
| Joachim Snebang Vanggaard Jensen | Board of Directors | 0 companies |
| Henrik Dalbøge | Chairman | 0 companies |
| Ole Bitsch-Jensen | Board of Directors | 0 companies |
| Mads Pilgren | Chairman | 0 companies |
| Poul Bernhard Weidner | Chairman | 0 companies |
| Brian Hougaard | Board of Directors | 0 companies |
| Ulrik Thagesen | Chairman | 0 companies |
| Ida Weidner | Board of Directors | 0 companies |