| Revenue | DKK 169,4M | +15% |
| EBITDA | DKK 27,1M | +436% |
| Net profit | DKK 15,4M | +832% |
| Total assets | DKK 2,3B | -1% |
| Equity | DKK 2B | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118.884 | 113.279 | 103.379 | 115.000 | 380.262 | -115.844 | 132.229 | 132.509 | 133.363 | 130.939 | 136.489 | 147.244 | 169.381 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.685 | 9.790 | 153 | 10.907 | 0 | 11.197 | 281.880 | -219.636 | 11.232 | 10.131 | 10.970 | 5.060 | 27.135 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.685 | 9.790 | 153 | 10.907 | 0 | 11.197 | 281.880 | -219.636 | 11.232 | 10.131 | 10.970 | 5.060 | 27.135 |
| Net financials | -8.605 | -12.189 | -15.264 | -8.322 | -26.745 | -7.898 | -8.603 | -8.058 | -7.291 | -7.640 | -9.929 | -8.492 | -7.413 |
| Profit before tax | 334 | -804 | -15.111 | 2.585 | 254.757 | -227.626 | 16.968 | 4.367 | 3.941 | 2.491 | 1.041 | -3.433 | 19.722 |
| Tax | -3.839 | -38 | -74 | -51 | 255.552 | -255.686 | -0 | -3 | -0 | -0 | -0 | -1.331 | 4.339 |
| Net profit | 4.173 | -766 | -15.037 | 2.636 | -795 | 28.060 | 16.968 | 4.370 | 3.941 | 2.491 | 1.041 | -2.102 | 15.383 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.319.456 | 2.357.990 | 2.287.983 | 2.237.238 | 2.480.669 | 2.219.663 | 2.239.769 | 2.242.768 | 2.345.383 | 2.348.520 | 2.319.878 | 2.285.626 | 2.270.580 |
| Equity | 1.976.595 | 1.975.829 | 1.960.792 | 1.963.429 | 1.962.636 | 1.990.696 | 2.007.664 | 2.012.034 | 2.015.975 | 2.018.466 | 2.019.507 | 2.017.405 | 2.032.788 |
| Long-term debt | 253.333 | 316.672 | 205.300 | 183.194 | 190.701 | 183.015 | 175.055 | 166.811 | 258.276 | 237.531 | 207.252 | 175.384 | 143.201 |
| Short-term debt | 89.528 | 65.489 | 121.891 | 90.615 | 71.701 | 45.951 | 56.349 | 63.223 | 71.131 | 92.523 | 93.119 | 92.837 | 90.252 |
| Total debt | 342.861 | 382.161 | 327.191 | 273.809 | 262.402 | 228.967 | 231.405 | 230.034 | 329.408 | 330.054 | 300.371 | 268.221 | 233.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AB Management | Management | 2011 | — | — |
NR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GULDBORGSUND FORSYNING HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bach | Chief Executive Officer | 0 companies |
| Allan Bruun Weirup | Management | 0 companies |
| Niels Rasmussen | Chief Executive Officer | 0 companies |
| John Pommer Brædder | Board of Directors | 0 companies |
| Hans Erik Pedersen | Board of Directors | 0 companies |
| Katrine Manja Burmann | Board of Directors | 0 companies |
| Bent Christian Jørgensen | Deputy Chairman | 0 companies |
| Anne Mary Svendsen | Board of Directors | 0 companies |
| Camillo Thomas Krog | Chairman | 0 companies |
| Per Christian Larsen | Board of Directors | 0 companies |
| Keld Madsen | Board of Directors | 0 companies |
| Helle Elisabeth Munk | Board of Directors | 0 companies |
| Lene Marie Nordling Hatt | Board of Directors | 0 companies |
| Paw Nicco Seppi Hallandson | Board of Directors | 0 companies |
| Annemette Kirsten Schønberg Johnsen | Deputy Chairman | 0 companies |
| Casper Schneidereit | Board of Directors | 0 companies |
| Stine Steffensen | Board of Directors | 0 companies |
| Henrik Høegh-Andersen | Board of Directors | 0 companies |
| Lis Inge Magnussen | Board of Directors | 0 companies |
| Kaj Petersen | Board of Directors | 0 companies |
| Bo John Abildgaard | Board of Directors | 0 companies |
| René Bjørn Christensen | Board of Directors | 0 companies |
| Torben Johansen | Board of Directors | 0 companies |
| Henning Charles Kamper | Chairman | 0 companies |
| Thomas Lind Tranberg | Board of Directors | 0 companies |
| Jens Ole Bronne Sørensen | Chairman | 0 companies |