| Revenue | DKK 84,8M | +12% |
| EBITDA | DKK 54,3M | +9% |
| Net profit | DKK 41,7M | +64% |
| Total assets | DKK 752,4M | +5% |
| Equity | DKK 647,6M | +7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49.798 | 47.714 | 45.023 | 49.292 | 64.111 | 60.610 | 61.283 | 69.085 | 80.230 | 92.246 | 75.941 | 84.807 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 19.188 | 17.200 | 15.319 | 23.877 | 38.194 | 34.520 | 34.159 | 40.291 | 53.233 | 67.375 | 49.675 | 54.302 |
| Depreciation & amort. | -12.294 | -12.633 | -12.796 | -13.649 | -14.010 | -14.789 | -15.070 | -15.546 | -15.317 | -15.206 | -16.420 | -16.722 |
| EBIT | 6.893 | 4.567 | 2.522 | 10.227 | 24.184 | 19.731 | 19.089 | 24.746 | 37.916 | 52.169 | 33.255 | 37.581 |
| Net financials | 10 | 6.282 | -3.994 | -1.918 | -177 | 3.221 | 2.233 | -538 | -788 | -7.825 | -8.697 | 2.987 |
| Profit before tax | 6.903 | 10.849 | -1.472 | 8.309 | 24.007 | 22.953 | 21.322 | 24.208 | 37.128 | 44.345 | 24.558 | 40.568 |
| Tax | 1.101 | 320 | 355 | 1.618 | 4.967 | -10.535 | -0 | -0 | -0 | -548 | -933 | -1.174 |
| Net profit | 5.802 | 10.529 | -1.826 | 6.691 | 19.040 | 33.488 | 21.322 | 24.208 | 37.128 | 44.893 | 25.492 | 41.742 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 415.975 | 452.362 | 481.489 | 507.382 | 535.616 | 560.627 | 611.333 | 648.721 | 656.581 | 745.432 | 719.806 | 752.448 |
| Equity | 384.901 | 395.430 | 393.604 | 400.295 | 419.334 | 452.822 | 474.144 | 498.352 | 535.480 | 580.373 | 605.865 | 647.607 |
| Long-term debt | 9.949 | 45.838 | 54.473 | 81.211 | 87.885 | 95.596 | 110.588 | 105.662 | 109.154 | 99.514 | 98.828 | 93.544 |
| Short-term debt | 18.106 | 5.256 | 28.862 | 18.626 | 16.179 | 12.209 | 26.601 | 44.707 | 11.946 | 65.545 | 15.114 | 11.297 |
| Total debt | 28.055 | 51.094 | 83.335 | 99.837 | 104.064 | 107.805 | 137.190 | 150.369 | 121.100 | 165.059 | 113.941 | 104.840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2014 | — | — |
HE Management | Management | 2014 | — | — |
RP Deputy | Deputy | 2014 | — | — |
IL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JC Management | Management | 2008 | — | — |
JB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
OV | Deputy Chairman | 2026 | — | — |
| Chairman | 2014 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAXE FORSYNING HOLDING A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Sundberg | Management | 0 companies |
| Henrik Ellermann | Management | 0 companies |
| Rico Pedersen | Deputy | 0 companies |
| Ivan Lilleng | Chief Executive Officer | 0 companies |
| Marianne Almindsø Andersen | Chief Executive Officer | 0 companies |
| John Claus Enevoldsen | Management | 0 companies |
| John Buur Christiansen | Management | 0 companies |
| Lars Folmann Christiansen | Deputy Chairman | 0 companies |
| Christina Synnøve Elvan Birkemose | Chairman | 0 companies |
| Finn Klarskov Sommer Jensen | Board of Directors | 0 companies |
| Arne Erdman Jørgensen | Board of Directors | 0 companies |
| Jørgen Richardt Nielsen | Board of Directors | 0 companies |
| Lars Peter Christensen | Board of Directors | 0 companies |
| Marianne Tropp Ørgaard | Board of Directors | 0 companies |
| Flemming Jørgen Hansen | Board of Directors | 0 companies |
| Signe Dedenroth Sveigaard | Board of Directors | 0 companies |
| Finn Hansen | Board of Directors | 0 companies |
| Lisette Lind Larsen | Board of Directors | 0 companies |
| Anne Camilla Meyer | Deputy Chairman | 0 companies |
| René Kristian Tuekær Albrechtsen | Deputy Chairman | 0 companies |
| Knud Erik Hansen | Board of Directors | 0 companies |
| Thomas Spange Olsen | Board of Directors | 0 companies |
| Lars Erik Hansen | Board of Directors | 0 companies |
| Allan Thomas Pedersen | Board of Directors | 0 companies |
| Lars Henrik Bøtcher | Board of Directors | 0 companies |
| Lars Berg | Board of Directors | 0 companies |
| Bruno Pinto Skjøtt Østergaard | Deputy Chairman | 0 companies |
| Kurt Aksel Volmer Munck | Board of Directors | 0 companies |
| Ole Vive | Deputy Chairman | 0 companies |
| Lars Juul Andersen | Chairman | 0 companies |
| Niels Holger Karlshøj Madsen | Deputy Chairman | 0 companies |
| Karsten Juul Madsen | Board of Directors | 0 companies |
| Mark Sindahl Hjorth | Chairman | 0 companies |
| Eli Jacobi Nielsen | Board of Directors | 0 companies |
| Per Benny Thomsen | Board of Directors | 0 companies |
| Dennis Pihl Hansen | Board of Directors | 0 companies |
| Stine Marie Villum Olsen | Board of Directors | 0 companies |
| Jesper Beckmann | Board of Directors | 0 companies |
| John Preben Birkegaard Sørensen | Board of Directors | 0 companies |
| Klaus Holdorf-Jespersen | Board of Directors | 0 companies |
| Jette Hjortgaard Walbum | Board of Directors | 0 companies |
| Jørgen Egede Johannessen | Board of Directors | 0 companies |
| Michael Christensen | Board of Directors | 0 companies |
| Tanja Pedersen Larsson | Board of Directors | 0 companies |