| Revenue | DKK -127,4M | — |
| EBITDA | DKK -211,9M | +15% |
| Net profit | DKK -406,2M | -44% |
| Total assets | DKK 2,4B | +53% |
| Equity | DKK 881,8M | +2% |
| Employees | 81 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -448 | -450 | -474 | -313 | -454 | -307 | -1.127 | -4.360 | -801 | 9.433 | — | — | -127.379 |
| Staff expenses | -611 | -839 | -663 | -607 | -629 | -559 | -1.528 | -4.174 | -731 | -39.571 | -108.374 | -189.313 | -0 |
| EBITDA | -1.059 | -1.289 | -1.137 | -920 | -1.083 | -866 | -2.655 | -8.534 | -1.533 | -69.617 | -148.450 | -249.175 | -211.886 |
| Depreciation & amort. | 22 | 3.569 | 10 | 4.159 | -21 | -4 | -224 | -579 | -58 | -3.072 | -14.883 | -33.792 | -184.691 |
| EBIT | -1.081 | -4.858 | -1.147 | -5.079 | -1.104 | -871 | -2.879 | -9.113 | -1.590 | -72.689 | -163.333 | -282.967 | -396.577 |
| Net financials | -170 | 40 | 77 | -2 | -31 | -41 | -124 | -514 | -52 | -2.859 | -335.038 | -4.849 | -15.119 |
| Profit before tax | -1.251 | -4.818 | -1.069 | -5.080 | -1.135 | -911 | -3.002 | -9.627 | -1.642 | -75.548 | -498.371 | -287.816 | -411.696 |
| Tax | -296 | -1.148 | -822 | -418 | -562 | -378 | -939 | -1.939 | -360 | -2.307 | -5.500 | -5.500 | -5.500 |
| Net profit | -955 | -3.671 | -248 | -4.662 | -573 | -533 | -2.063 | -7.688 | -1.282 | -73.241 | -492.871 | -282.316 | -406.196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.972 | 26.800 | 31.235 | 5.884 | 7.700 | 9.526 | 17.782 | 49.151 | 46.153 | 232.898 | 1.295.001 | 1.549.982 | 2.366.022 |
| Equity | 13.857 | 10.186 | 9.939 | 5.276 | 6.917 | 6.384 | 6.220 | 29.560 | 28.278 | -4.077 | 1.171.842 | 862.056 | 881.826 |
| Long-term debt | 10.160 | 14.210 | 18.994 | 0 | 0 | 0 | 2.925 | 3.535 | 3.643 | 183.940 | 3.938 | 4.560 | 382.729 |
| Short-term debt | 955 | 2.404 | 2.303 | 608 | 784 | 3.142 | 8.004 | 15.412 | 13.587 | 52.051 | 116.107 | 668.422 | 1.044.537 |
| Total debt | 11.115 | 16.613 | 21.297 | 608 | 784 | 3.142 | 10.929 | 18.947 | 17.230 | 235.991 | 120.045 | 672.983 | 1.427.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2008 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
OV Management | Management | 2022 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
RD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KB Management | Management | 2021 | — | — |
MK Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Alpha Partners Fund I K/S | Company | 25.0% | 25.0% | 2021 |
APMH INVEST A/S | Company | 5.0% | 5.0% | 2021 |
Arbejdsmarkedets Tillægspension | Company | 5.0% | 5.0% | 2021 |
Norlys Infrastruktur A/S | Company | 33.3% | 33.3% | 2016 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2016 |
CHRISTIAN NIELSENS FOND | Company | 10.0% | 10.0% | 2016 |
APMH Invest XI ApS | Company | 10.0% | 10.0% | 2021 |
Norlys a.m.b.a. | Company | 5.0% | 5.0% | 2022 |
AAGAARD JENSEN HOLDING ApS | Company | 5.0% | 5.0% | 2012 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2019 |
Norlys Group A/S | Company | 5.0% | 5.0% | 2021 |
INVESTERINGSSELSKABET AF 19. MAJ 2014 ApS | Company | 5.0% | 5.0% | 2019 |
Eniig Holding A/S | Company | 15.0% | 15.0% | 2020 |
ENERGIMIDT UDVIKLING A/S | Company | 25.0% | 25.0% | 2012 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Krogsgaard Jensen | Management | 0 companies |
| Peter Friis | Chief Executive Officer | 0 companies |
| Ole Vesterbæk | Management | 0 companies |
| Niels-Arne Baden | Chief Executive Officer | 0 companies |
| Sebastian Koks Andreassen | Chief Executive Officer | 0 companies |
| René Dieter Jörg Umlauft | Chief Executive Officer | 0 companies |
| Kenneth Bergstrøm-Andersen | Management | 0 companies |
| Michael Kaalund | Management | 0 companies |
| Thomas Thune Andersen | Board of Directors | 0 companies |
| Karen-Marie Katholm | Board of Directors | 0 companies |
| Lars Raadkjær Enevoldsen | Board of Directors | 0 companies |
| Poul Due Jensen | Board of Directors | 0 companies |
| Søren Stougaard Dalby | Board of Directors | 0 companies |
| Karen Boesen | Board of Directors | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Jens-Ole Aagaard Jensen | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Jesper Thomas Holmegaard Themsen | Board of Directors | 0 companies |
| Flemming Vejby Kristensen | Board of Directors | 0 companies |
| Thomas Broe-Andersen | Chairman | 0 companies |
| Lars Valsøe Bertelsen | Board of Directors | 0 companies |
| Armin Schnettler | Board of Directors | 0 companies |
| Thyge Boserup | Chairman | 0 companies |
| Troels Øberg | Deputy Chairman | 0 companies |
| Svend Ellegaard Muusmann | Board of Directors | 0 companies |
| Poul Arne Jensen | Board of Directors | 0 companies |
| Per Henrik Frølich | Board of Directors | 0 companies |
| Andreas Nauen | Board of Directors | 0 companies |
| Simon Krogsgaard Ibsen | Board of Directors | 0 companies |
| Peter Smedegaard | Chairman | 0 companies |
| Preben Jakobsen | Chairman | 0 companies |
| Anders Jakob Vedel | Deputy Chairman | 0 companies |
| Christian Clausen | Chairman | 0 companies |