| Revenue | DKK 122,3M | +37% |
| EBITDA | DKK 66,6M | +73% |
| Net profit | DKK 10,3M | +194% |
| Total assets | DKK 1,9B | +8% |
| Equity | DKK 1,6B | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 | 98 | 102 | 98.245 | 305.081 | -105.654 | 97.101 | 94.358 | 101.887 | 92.580 | 89.539 | 122.336 |
| Staff expenses | -10 | -12 | -10 | -10.916 | -12.668 | -11.972 | -13.909 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 52 | 54 | 54 | 56.159 | 259.834 | -149.643 | 51.536 | 49.397 | 57.725 | 45.742 | 38.489 | 66.641 |
| Depreciation & amort. | -52 | -54 | -54 | -56.032 | -52.750 | -51.206 | -51.829 | -52.150 | -52.163 | -53.855 | -52.906 | -53.767 |
| EBIT | -1 | -0 | -0 | 127 | 207.084 | -200.849 | -293 | -2.753 | 5.562 | -8.113 | -14.417 | 12.874 |
| Net financials | 1 | 0 | 0 | -127 | 11 | -701 | -923 | -924 | -941 | -843 | 1.546 | 483 |
| Profit before tax | 0 | 0 | 0 | 0 | 207.095 | -201.550 | -1.216 | -3.677 | 4.621 | -8.956 | -12.871 | 13.357 |
| Tax | -0 | -0 | -0 | -0 | 207.095 | -201.550 | -14.099 | 4.446 | 1.046 | -2.029 | -1.884 | 3.020 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 0 | 12.883 | -8.123 | 3.575 | -6.927 | -10.987 | 10.337 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.639 | 1.648 | 1.664 | 1.651.583 | 1.895.523 | 1.790.105 | 1.726.677 | 1.726.025 | 1.742.566 | 1.716.812 | 1.726.316 | 1.862.433 |
| Equity | 1.590 | 1.590 | 1.590 | 1.590.316 | 1.590.316 | 1.590.316 | 1.582.588 | 1.574.465 | 1.578.040 | 1.571.113 | 1.561.181 | 1.571.518 |
| Long-term debt | 0 | 0 | 0 | 20.039 | 78.366 | 57.387 | 85.802 | 89.293 | 87.093 | 90.029 | 92.067 | 187.075 |
| Short-term debt | 48 | 56 | 72 | 40.061 | 22.797 | 85.936 | 21.648 | 21.182 | 31.536 | 11.929 | 30.759 | 54.988 |
| Total debt | 48 | 56 | 72 | 60.100 | 101.163 | 143.323 | 107.450 | 110.475 | 118.629 | 101.958 | 122.826 | 242.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Deputy | Deputy | 2018 | — | — |
BL Deputy | Deputy | 2014 | — | — |
BP Deputy | Deputy | 2014 | — | — |
JB Management | Management | 2009 | — | — |
MB Deputy | Deputy | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2026 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORSYNING HELSINGØR A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Tino Jønsson | Deputy | 0 companies |
| Bo Langhoff | Deputy | 0 companies |
| Bo Poulsen | Deputy | 0 companies |
| Jacob Brønnum | Management | 0 companies |
| Martin Bo Hjort Løbel | Deputy | 0 companies |
| Noah James Donkin | Deputy Chairman | 0 companies |
| Jens Bertram | Chairman | 0 companies |
| Ib Nielsen Kirkegaard | Board of Directors | 0 companies |
| Ole Jørgen Haagen Nielsen | Board of Directors | 0 companies |
| Per Kaj Christensen | Chairman | 0 companies |
| Ole Bergmann | Board of Directors | 0 companies |
| Flemming Emil Gjellebøl | Board of Directors | 0 companies |
| Bjørn Henrik Stenbock Andersen | Board of Directors | 0 companies |
| Jens Erik Jacobsen | Board of Directors | 0 companies |
| Michael Kristian Mathiesen | Board of Directors | 0 companies |
| Jens Anders Jensen | Board of Directors | 0 companies |
| Birgit Anna Korus Andersen | Board of Directors | 0 companies |
| John Poul Sydost Qooqqut Burfell Jensen | Board of Directors | 0 companies |
| William Leedgaard | Board of Directors | 0 companies |
| Gert Dyekjær | Board of Directors | 0 companies |
| Sten Kallenbach | Board of Directors | 0 companies |
| Hans Jørgen Lysemose | Deputy Chairman | 0 companies |
| Andreas Peter Bech Mikkelsen | Board of Directors | 0 companies |
| Per Heinrich Slot | Board of Directors | 0 companies |
| Anne Louise Winsløv Kristensen | Board of Directors | 0 companies |
| Anne Charlotte Miølstrup Bingen | Board of Directors | 0 companies |
| Hans Nicolai Andersen | Board of Directors | 0 companies |
| Sissel Mai Ødegaard Flemmingson | Board of Directors | 0 companies |
| Ulla Röttger | Board of Directors | 0 companies |
| Jens-Ole Andersen | Deputy Chairman | 0 companies |
| Peter Bjørn Poulsen | Board of Directors | 0 companies |
| Bergur Larsson Løkke Rasmussen | Board of Directors | 0 companies |
| Peter Sigfred Kjær Madsen | Board of Directors | 0 companies |
| Max Tranebæk | Board of Directors | 0 companies |
| Dennis Jon Knudsen | Board of Directors | 0 companies |
| Jan Dam Christensen | Board of Directors | 0 companies |
| Michael Søholt Metnik Madsen | Board of Directors | 0 companies |
| Steffen Kurt Møller Agger | Board of Directors | 0 companies |
| Per Leon Tærsbøl | Chairman | 0 companies |
| Mathias Haarup Ravn | Board of Directors | 0 companies |
| Jørgen Erik Hansen | Board of Directors | 0 companies |
| Ulla Birgitte Kondrup | Deputy Chairman | 0 companies |
| Birgitte Bergman | Board of Directors | 0 companies |
| Lars Bentzon Goldschmidt | Board of Directors | 0 companies |
| Christian Holmer Hansen | Board of Directors | 0 companies |