| Revenue | DKK 86,7M | +5% |
| EBITDA | DKK 42,8M | -4% |
| Net profit | DKK 16,4M | -21% |
| Total assets | DKK 899,5M | +1% |
| Equity | DKK 843,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93.279 | 90.529 | 80.032 | 49.940 | 58.069 | 69.206 | 65.402 | 72.567 | 73.624 | 93.097 | 74.340 | 82.480 | 86.722 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 56.737 | 49.681 | 38.797 | 49.953 | 20.249 | 30.795 | 27.232 | 39.244 | 35.308 | 59.167 | 32.449 | 44.730 | 42.845 |
| Depreciation & amort. | 13.795 | 10.252 | -10.603 | -10.523 | -12.268 | -12.699 | -13.061 | -20.386 | -21.871 | -22.199 | -23.601 | -24.928 | -26.181 |
| EBIT | 42.941 | 39.430 | 28.194 | 39.430 | 7.981 | 18.097 | 14.171 | 18.858 | 13.436 | 36.968 | 8.848 | 19.803 | 16.664 |
| Net financials | -1.779 | -2.431 | -4.755 | -4.871 | -5.232 | -2.208 | -765 | -3.663 | -3.403 | -2.908 | -2.520 | -775 | -284 |
| Profit before tax | 41.162 | 36.999 | 23.439 | -1.617 | 2.749 | 15.889 | 13.406 | 15.195 | 10.033 | 34.060 | 6.327 | 19.028 | 16.380 |
| Tax | -0 | 973 | 5.656 | 101 | 345 | 4.144 | -44.359 | -2.679 | 5.942 | -5.514 | -8.840 | -1.726 | -0 |
| Net profit | 41.162 | 36.026 | 17.783 | -1.718 | 2.403 | 11.745 | 57.766 | 17.874 | 4.091 | 39.574 | 15.167 | 20.754 | 16.380 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 727.402 | 735.620 | 771.217 | 785.700 | 787.616 | 783.574 | 816.668 | 853.036 | 824.687 | 859.947 | 876.351 | 888.724 | 899.463 |
| Equity | 635.391 | 641.451 | 659.234 | 657.516 | 659.919 | 671.664 | 729.430 | 747.304 | 751.395 | 790.969 | 806.136 | 826.890 | 843.270 |
| Long-term debt | 45.861 | 41.562 | 59.105 | 56.201 | 53.774 | 51.071 | 48.066 | 58.719 | 55.325 | 51.868 | 48.980 | 45.444 | 41.858 |
| Short-term debt | 46.150 | 21.668 | 16.261 | 35.286 | 36.881 | 19.653 | 39.173 | 47.012 | 17.966 | 17.110 | 21.235 | 16.390 | 14.334 |
| Total debt | 92.011 | 63.230 | 75.367 | 91.488 | 90.655 | 70.725 | 87.238 | 105.732 | 73.292 | 68.978 | 70.215 | 61.834 | 56.193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SU Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
FR Management | Management | 2007 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
JB | Deputy Chairman | 2007 | — | — |
| Board of Directors | 2014 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VORDINGBORG ENERGI HOLDING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Udsen Mikkelsen | Chief Executive Officer | 0 companies |
| Flemming Refshøj | Management | 0 companies |
| Kaspar Mortensen Mondrup | Chief Executive Officer | 0 companies |
| Thomas Ejner Christfort | Chairman | 0 companies |
| Ronni Benjamin Lykkehus | Chairman | 0 companies |
| Michael Seiding Larsen | Board of Directors | 0 companies |
| Peter Ole Sørensen | Board of Directors | 0 companies |
| Karin Ottesen Jørgensen | Board of Directors | 0 companies |
| Carsten Fini Holse Olsen | Board of Directors | 0 companies |
| Per Stig Sørensen | Board of Directors | 0 companies |
| Henrik Holmer | Chairman | 0 companies |
| Bent Maigaard | Board of Directors | 0 companies |
| John Bro | Deputy Chairman | 0 companies |
| Jørn Elo Hansen | Board of Directors | 0 companies |
| Otto Jensen | Chairman | 0 companies |
| Kim Steen Jørgensen | Board of Directors | 0 companies |
| Asger Bernt Diness Andersen | Board of Directors | 0 companies |
| Ole Knud Sørensen | Board of Directors | 0 companies |
| Michael Larsen | Chairman | 0 companies |
| Heino Frederik Hahn | Deputy Chairman | 0 companies |
| Martin Graff Jørgensen | Deputy Chairman | 0 companies |
| Peter Møller Kristensen | Board of Directors | 0 companies |
| Mikael Smed | Board of Directors | 0 companies |
| Marianne Almindsø Andersen | Board of Directors | 0 companies |
| Kurt Johansen | Chairman | 0 companies |
| Mogens Henning Wiren Bengtsson | Board of Directors | 0 companies |
| Tom Michael Larsen | Board of Directors | 0 companies |
| Poul Adolf Flink Larsen | Board of Directors | 0 companies |
| Brian Gardner Mogensen | Board of Directors | 0 companies |
| Eva Birgitte Sommer-Madsen Jørgensen | Deputy Chairman | 0 companies |
| Steffen Røntorp | Board of Directors | 0 companies |