| Revenue | DKK 14M | -9% |
| EBITDA | DKK -14M | -128% |
| Net profit | DKK -20,6M | -169% |
| Total assets | DKK 390M | -7% |
| Equity | DKK 118,8M | -49% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.914 | 33.928 | 30.439 | 31.703 | 29.647 | 24.181 | 19.472 | 19.816 | 21.719 | 21.144 | 13.619 | 15.517 | 14.048 |
| Staff expenses | -250 | -304 | -248 | -140 | -314 | -307 | -301 | -485 | -480 | -480 | -0 | -0 | -0 |
| EBITDA | 30.990 | -3.348 | -28.321 | 26.586 | -6.552 | 21.812 | 16.326 | 15.435 | 42.153 | 102.224 | 46.171 | 50.336 | -13.969 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 30.990 | -3.348 | -28.321 | 26.586 | -6.552 | 21.812 | 16.326 | 15.435 | 42.153 | 102.224 | 46.171 | 50.336 | -13.969 |
| Net financials | -13.841 | -12.673 | -14.236 | -13.053 | -12.509 | -8.687 | -4.811 | -4.665 | 2.654 | 1.798 | -5.095 | -10.505 | -12.042 |
| Profit before tax | 17.148 | -16.022 | -42.557 | 13.532 | -19.060 | 13.124 | 11.515 | 10.770 | 44.808 | 104.022 | 41.076 | 39.831 | -26.010 |
| Tax | -0 | -0 | -0 | -106 | -0 | -0 | -0 | -0 | -12 | 12.798 | 9.056 | 10.012 | -5.453 |
| Net profit | 17.148 | -16.022 | -42.557 | 13.638 | -19.060 | 13.124 | 11.515 | 10.770 | 44.820 | 91.224 | 32.020 | 29.819 | -20.557 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 347.973 | 312.148 | 263.264 | 262.370 | 231.158 | 227.517 | 229.211 | 240.011 | 259.637 | 345.920 | 376.918 | 419.805 | 389.995 |
| Equity | 12.965 | 3.645 | -36.289 | -17.643 | -30.150 | -13.632 | -2.117 | 37.653 | 82.473 | 170.696 | 202.716 | 232.535 | 118.841 |
| Long-term debt | 292.085 | 275.464 | 268.822 | 252.696 | 241.089 | 223.408 | 213.944 | 186.271 | 165.548 | 153.429 | 145.560 | 148.992 | 225.816 |
| Short-term debt | 42.923 | 33.040 | 30.732 | 27.316 | 20.219 | 17.741 | 17.384 | 16.087 | 11.616 | 8.971 | 6.606 | 6.043 | 18.557 |
| Total debt | 335.008 | 308.503 | 299.553 | 280.013 | 261.308 | 241.149 | 231.328 | 202.359 | 177.164 | 162.400 | 152.167 | 155.035 | 244.374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2014 | — | — |
BM Management | Management | 2007 | — | — |
SM Management | Management | 2025 | — | — |
ES Management | Management | 2007 | — | — |
MS Management | Management | 2022 | — | — |
MP Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Denmark Olympia ApS | Company | 100.0% | 100.0% | 2022 |
VEKTOR KAPITAL Holding A/S | Company | 66.7% | 66.7% | 2019 |
BKG-FINANS ApS | Company | 10.0% | 10.0% | 2009 |
SPB A/S | Company | 10.0% | 10.0% | 2011 |
FINANSIEL STABILITET | Company | 50.0% | 50.0% | 2012 |
Syd ABB A/S | Company | 10.0% | 10.0% | 2018 |
| Individual | 50.0% | 50.0% | 2015 | |
Vektor Puljeinvest VI P/S | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Foldager | Management | 0 companies |
| Bendt Mortensen | Management | 0 companies |
| Sarah Maria Camilleri | Management | 0 companies |
| Erling Sørensen | Management | 0 companies |
| Mette Seifert | Management | 0 companies |
| Matthew Peter Smith | Management | 0 companies |
| Kaj Porup | Board of Directors | 0 companies |
| Michael Christensen | Chairman | 0 companies |
| Erik Bent Hansen | Board of Directors | 0 companies |
| Jørn Astrup Hansen | Chairman | 0 companies |
| Flemming Leif Jensen | Chairman | 0 companies |
| Poul Hedegaard | Board of Directors | 0 companies |
| Lars Langelund Jørgensen | Board of Directors | 0 companies |
| Carsten Pedersen Rise | Board of Directors | 0 companies |
| Mikkel Sjørslev | Board of Directors | 0 companies |
| Steen Parsholt | Chairman | 0 companies |
| Kenneth Michael Kristensen | Board of Directors | 0 companies |
| Søren Lohfert Wagner | Board of Directors | 0 companies |
| Anette Grotum | Chairman | 0 companies |
| Lars Jensen | Chairman | 0 companies |
| Ole Tange | Board of Directors | 0 companies |
| Peter Sjøgreen | Board of Directors | 0 companies |