| Revenue | DKK 112,8M | +11% |
| EBITDA | DKK -4,1M | +31% |
| Net profit | DKK -11,8M | +33% |
| Total assets | DKK 2,6B | +1% |
| Equity | DKK 1,9B | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103.239 | 76.982 | 79.863 | 110.750 | 110.430 | 426.846 | -245.886 | 110.101 | 107.003 | 105.315 | 104.636 | 101.344 | 112.765 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61.762 | 43.392 | 44.739 | 76.382 | 75.911 | 394.378 | -277.085 | 10.030 | 6.121 | 4.474 | -785 | -5.976 | -4.122 |
| Depreciation & amort. | -57.323 | -56.025 | -58.683 | -62.516 | -65.355 | -66.180 | -68.978 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.439 | -12.633 | -13.944 | 13.866 | 10.556 | 328.198 | -346.063 | 10.030 | 6.121 | 4.474 | -785 | -5.976 | -4.122 |
| Net financials | -3.406 | -3.703 | -5.066 | -6.669 | -8.046 | -7.047 | -7.469 | -7.958 | -8.049 | -3.546 | -4.146 | -7.488 | -11.179 |
| Profit before tax | 1.033 | -16.336 | -19.010 | 7.197 | 2.510 | 321.151 | -353.532 | 2.072 | -1.928 | 928 | -4.931 | -13.464 | -15.301 |
| Tax | 258 | 3.887 | -3.952 | 1.502 | 1.190 | 329.018 | -348.950 | 824 | 4.765 | -5.342 | -8.901 | 4.010 | -3.540 |
| Net profit | 775 | -20.223 | -15.058 | 5.695 | 1.320 | -7.867 | -4.582 | 1.248 | -6.693 | 6.270 | 3.970 | -17.474 | -11.761 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.210.545 | 2.233.831 | 2.327.536 | 2.394.904 | 2.469.143 | 2.869.486 | 2.537.845 | 2.548.921 | 2.556.067 | 2.565.834 | 2.580.252 | 2.547.389 | 2.579.125 |
| Equity | 1.988.241 | 1.967.991 | 1.947.977 | 1.955.439 | 1.953.305 | 1.961.951 | 1.956.101 | 1.947.766 | 1.937.345 | 1.945.122 | 1.976.890 | 1.954.388 | 1.940.894 |
| Long-term debt | 159.698 | 193.135 | 303.491 | 367.545 | 460.589 | 509.008 | 520.675 | 538.349 | 560.412 | 570.266 | 546.679 | 530.104 | 559.511 |
| Short-term debt | 37.732 | 54.670 | 66.065 | 59.141 | 41.207 | 54.770 | 57.863 | 60.623 | 52.414 | 49.385 | 56.683 | 60.305 | 78.720 |
| Total debt | 197.430 | 247.805 | 369.556 | 426.686 | 501.796 | 563.778 | 578.538 | 598.972 | 612.826 | 619.651 | 603.362 | 590.409 | 638.231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2007 | — | — |
JM Deputy | Deputy | 2026 | — | — |
ES Deputy | Deputy | 2016 | — | — |
SF Deputy | Deputy | 2018 | — | — |
NM Deputy | Deputy | 2026 | — | — |
Lv Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MK Deputy | Deputy | 2022 | — | — |
JK Management | Management | 2016 | — | — |
CL Deputy | Deputy | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KØGE HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jess Lynge Bertelsen | Management | 0 companies |
| Jan Madsen | Deputy | 0 companies |
| Esben Sejer Boëtius | Deputy | 0 companies |
| Søren Fuglsang | Deputy | 0 companies |
| Nina Marie Holmboe | Deputy | 0 companies |
| Line von Benzon Hollesen | Chief Executive Officer | 0 companies |
| Martin Knude Seidenfaden | Deputy | 0 companies |
| Jesper Koziara | Management | 0 companies |
| Christian Lerche | Deputy | 0 companies |
| Marie Borghild Hesselberg Stærke | Board of Directors | 0 companies |
| Bo Christoph Christiansen | Deputy Chairman | 0 companies |
| Torben Hoffmann | Board of Directors | 0 companies |
| Jonas Ring Madsen | Board of Directors | 0 companies |
| Ali Ünsal | Board of Directors | 0 companies |
| Richardt Sonnichsen | Board of Directors | 0 companies |
| Hans Ole Nybjerg | Board of Directors | 0 companies |
| Finn Buch Petersen | Board of Directors | 0 companies |
| Søren Dynesen Brask | Chairman | 0 companies |
| Lene Kirsten Andersen | Board of Directors | 0 companies |
| Henning Christiansen | Board of Directors | 0 companies |
| Peter Rosenqvist Warming-Andersen | Board of Directors | 0 companies |
| Niels Rolskov | Chairman | 0 companies |
| Dorthe Winberg | Board of Directors | 0 companies |
| Niels Brøgger Obsen | Board of Directors | 0 companies |
| Tommy Kamp | Board of Directors | 0 companies |
| Flemming Christensen | Board of Directors | 0 companies |
| Torben Haack | Deputy Chairman | 0 companies |
| Kim Sunesen | Board of Directors | 0 companies |
| Lars Therkildsen | Chairman | 0 companies |
| Palle Normann Svendsen | Board of Directors | 0 companies |
| Morten Folsø Nielsen | Board of Directors | 0 companies |
| Henrik Torsten Larsen | Board of Directors | 0 companies |
| Doora Emmelie Christina Olsen | Board of Directors | 0 companies |
| Line Krogh Lay Christensen | Deputy Chairman | 0 companies |
| Niels Jeppesen | Board of Directors | 0 companies |
| Bill Schønning Glentved | Board of Directors | 0 companies |
| Nicolai Keis Andersen | Board of Directors | 0 companies |
| Jørgen Hesselbjerg Mikkelsen | Chairman | 0 companies |
| John Tommy Olsen | Board of Directors | 0 companies |
| Martin Hoffmann | Board of Directors | 0 companies |
| John Kellberg | Chairman | 0 companies |
| Erik Mikael Mogensen | Board of Directors | 0 companies |
| Thomas Romalt Overgaard | Board of Directors | 0 companies |
| Lykke Outzen Mørk | Board of Directors | 0 companies |
| Ken Kristensen | Board of Directors | 0 companies |
| Lene Møller Nielsen | Board of Directors | 0 companies |
| Pernille Beckmann | Board of Directors | 0 companies |
| Christian Klingenberg Beck | Board of Directors | 0 companies |
| Mikkel Lundemann Rasmussen | Board of Directors | 0 companies |
| Julie Hoff Sørensen | Board of Directors | 0 companies |
| Heidi Serny Jacobsen | Board of Directors | 0 companies |
| Tina Braunstein | Board of Directors | 0 companies |
| Poul Erik Hemmingsen | Board of Directors | 0 companies |
| Mikael Kasper Hansen | Board of Directors | 0 companies |
| Anette Fynbo Blem | Board of Directors | 0 companies |
| Hans Erik Jensen | Board of Directors | 0 companies |
| Thomas Helmut Kielgast | Board of Directors | 0 companies |
| Susanne Juel Olsen | Board of Directors | 0 companies |
| Simon Hegelund Østergaard | Board of Directors | 0 companies |
| Carl Richard Christensen | Board of Directors | 0 companies |
| Peter Christian Østerskov Jørgensen | Board of Directors | 0 companies |
| Tanja Rebecca Heien Glückstadt | Board of Directors | 0 companies |