| Revenue | DKK 47,4M | +1% |
| EBITDA | DKK -715K | -386% |
| Net profit | DKK -11K | -54% |
| Total assets | DKK 9,9M | -5% |
| Equity | DKK 1,3M | -1% |
| Employees | 64 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46.615 | 47.104 | 44.734 | 38.718 | 38.993 | 37.463 | 39.368 | 42.209 | 44.434 | 42.538 | 44.371 | 48.043 | 46.681 | 47.362 |
| Staff expenses | -34.062 | -34.266 | -33.492 | -27.031 | -28.420 | -28.532 | -31.015 | -32.803 | -35.090 | -33.409 | -32.929 | -35.921 | -35.551 | -37.808 |
| EBITDA | 643 | 1.176 | 915 | 872 | 542 | -493 | 32 | -102 | 449 | 324 | 857 | 903 | 250 | -715 |
| Depreciation & amort. | -2.501 | -2.692 | -2.060 | -1.995 | -1.343 | -1.364 | -1.317 | -1.054 | -1.730 | -1.754 | -2.097 | -2.410 | -1.951 | -1.348 |
| EBIT | -1.858 | -1.515 | -1.145 | -1.123 | -801 | -1.856 | -1.285 | -1.156 | -1.281 | -1.430 | -1.240 | -1.507 | -1.701 | -2.062 |
| Net financials | 1.858 | 1.516 | 1.145 | 1.123 | 801 | 1.856 | 1.285 | 1.156 | 1.281 | 1.430 | 1.240 | 1.507 | 1.726 | 2.087 |
| Profit before tax | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 24 |
| Tax | 3 | 3 | 20 | 27 | 99 | 22 | 18 | 25 | 7 | 7 | 10 | 6 | 32 | 36 |
| Net profit | -3 | -3 | -20 | -27 | -99 | -22 | -18 | -25 | -7 | -7 | -10 | -6 | -7 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.968 | 16.175 | 14.827 | 11.821 | 20.105 | 17.858 | 13.687 | 15.185 | 21.369 | 13.440 | 15.975 | 12.070 | 10.498 | 9.921 |
| Equity | 1.577 | 1.574 | 1.554 | 1.526 | 1.427 | 1.407 | 1.389 | 1.364 | 1.358 | 1.350 | 1.341 | 1.335 | 1.327 | 1.316 |
| Long-term debt | 2.696 | 2.487 | 1.021 | 622 | 165 | 80 | 68 | 1.127 | 3.107 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.686 | 12.114 | 12.252 | 9.673 | 18.513 | 16.371 | 12.230 | 12.694 | 16.905 | 12.090 | 14.634 | 8.917 | 9.171 | 8.605 |
| Total debt | 31.382 | 14.601 | 13.273 | 10.295 | 18.678 | 16.451 | 12.298 | 13.821 | 20.012 | 12.090 | 14.634 | 8.917 | 9.171 | 8.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MH Deputy | Deputy | 2013 | — | — |
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 | 2026 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| 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 |
| Martin Hjortgaard | Deputy | 0 companies |
| Allan Bruun Weirup | Management | 0 companies |
| Niels Rasmussen | Chief Executive Officer | 0 companies |
| John Pommer Brædder | 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 |
| Carsten Borella Jacobsen | Board of Directors | 0 companies |
| Hans Henrik Nielsen | Board of Directors | 0 companies |
| Helle Elisabeth Munk | Board of Directors | 0 companies |
| Kenneth Pyndt | 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 |
| Marianne Lisbeth Alstrøm | Board of Directors | 0 companies |
| Stine Steffensen | Board of Directors | 0 companies |
| Morten Kasper | Board of Directors | 0 companies |
| Henrik Høegh-Andersen | Board of Directors | 0 companies |
| Kristina Annette Sidor Juul Rasmussen | Board of Directors | 0 companies |
| Tina Gade | Board of Directors | 0 companies |
| Lis Inge Magnussen | Board of Directors | 0 companies |
| Ole Reinhold Larsen | Board of Directors | 0 companies |
| Kaj Petersen | Board of Directors | 0 companies |
| René Bjørn Christensen | Board of Directors | 0 companies |
| Lone Balmer Gade | Board of Directors | 0 companies |
| Jimmi Reinhardt Christiansen | Board of Directors | 0 companies |
| Henning Charles Kamper | Chairman | 0 companies |
| Jens Ole Bronne Sørensen | Chairman | 0 companies |