| Revenue | DKK 443K | -5% |
| EBITDA | DKK 443K | -5% |
| Net profit | DKK 286K | -1% |
| Total assets | DKK 370K | -32% |
| Equity | DKK -3,9M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 409 | 641 | -330 | -1.235 | 745 | 768 | 296 | 187 | 533 | 427 | 469 | 443 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 26 | 409 | 641 | -330 | -1.235 | 745 | 768 | 296 | 187 | 533 | 427 | 469 | 443 |
| Depreciation & amort. | -386 | -387 | -434 | -391 | -380 | -380 | -380 | -380 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -359 | 23 | 207 | -720 | -1.615 | 364 | 388 | -84 | 187 | 533 | 427 | 469 | 443 |
| Net financials | -52 | -60 | -121 | -119 | -119 | -152 | -150 | -173 | -131 | -115 | -112 | -97 | -76 |
| Profit before tax | -411 | -37 | 86 | -839 | -1.734 | 212 | 238 | -258 | 56 | 418 | 315 | 372 | 367 |
| Tax | -121 | -9 | 154 | -185 | -381 | 47 | 52 | -57 | 12 | 92 | 69 | 82 | 81 |
| Net profit | -290 | -28 | -68 | -655 | -1.352 | 165 | 185 | -201 | 44 | 326 | 245 | 290 | 286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.741 | 3.028 | 3.075 | 3.340 | 2.677 | 2.115 | 1.800 | 1.225 | 1.168 | 1.195 | 868 | 540 | 370 |
| Equity | -3.181 | -3.208 | -3.276 | -3.930 | -5.283 | -5.117 | -4.932 | -5.133 | -5.089 | -4.763 | -4.518 | -4.228 | -3.942 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.921 | 6.236 | 6.351 | 7.271 | 7.960 | 7.233 | 6.733 | 6.358 | 6.258 | 5.958 | 5.385 | 4.769 | 4.312 |
| Total debt | 6.921 | 6.236 | 6.351 | 7.271 | 7.960 | 7.233 | 6.733 | 6.358 | 6.258 | 5.958 | 5.385 | 4.769 | 4.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Habro Fund Management a/s | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mølholm Hansen | Chief Executive Officer | 0 companies |
| Ernest Schuster | Chief Executive Officer | 0 companies |
| Peter Aage Egede Nielsen | Board of Directors | 0 companies |
| Michael Penzien Facius | Board of Directors | 0 companies |
| Jesper Tullin | Chairman | 0 companies |
| Henrik Lildballe | Board of Directors | 0 companies |
| Flemming Fausing Brokmose | Chairman | 0 companies |