| Revenue | DKK 1,8B | — |
| EBITDA | DKK 243,1M | +147460% |
| Net profit | DKK 88,5M | +788% |
| Total assets | DKK 825,5M | +363% |
| Equity | DKK 242,2M | +36% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 978.669 | 980.893 | 790.404 | 706.875 | 1.000.580 | 1.165.948 | 1.121.982 | — | 1.764.137 |
| Staff expenses | -17.646 | -20.420 | -19.228 | -21.841 | -21.690 | -23.943 | -24.145 | -0 | -28.996 |
| EBITDA | 20.885 | 9.084 | 20.197 | -5.720 | -18.569 | 15.642 | 9.729 | -165 | 243.144 |
| Depreciation & amort. | -18.500 | -9.667 | -10.120 | -10.397 | -11.256 | -12.498 | -12.774 | -0 | -144.177 |
| EBIT | 2.385 | -583 | 10.077 | -16.116 | -29.825 | 3.144 | -3.045 | -165 | 98.967 |
| Net financials | -1.818 | -2.440 | -2.198 | 712 | -191 | -614 | -3.819 | 10.391 | -12.236 |
| Profit before tax | 567 | -3.023 | 7.879 | -15.405 | -30.016 | 2.530 | -6.864 | 10.414 | 71.620 |
| Tax | 129 | 918 | 1.140 | 1.444 | 1.543 | 72 | 1.538 | 450 | -1.769 |
| Net profit | 438 | -3.941 | 6.739 | -16.849 | -31.559 | 2.458 | -8.402 | 9.964 | 88.500 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 335.890 | 337.622 | 337.570 | 311.118 | 331.880 | 345.137 | 327.526 | 178.200 | 825.535 |
| Equity | 137.468 | 117.078 | 126.746 | 121.821 | 195.636 | 192.944 | 190.812 | 178.105 | 242.214 |
| Long-term debt | 67.500 | 89.913 | 102.425 | 113.548 | 40.496 | 51.673 | 30.249 | 0 | 277.238 |
| Short-term debt | 124.501 | 124.842 | 103.005 | 75.747 | 95.747 | 100.519 | 106.464 | 95 | 306.083 |
| Total debt | 192.001 | 214.755 | 205.431 | 189.297 | 136.244 | 152.193 | 136.713 | 95 | 583.321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2010 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Haagensen | Management | 0 companies |
| Francisco Esteban Larrain Echeverria | Chief Executive Officer | 0 companies |
| Per Lange | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Enrique Reinaldo Ide Valenzuela | Board of Directors | 0 companies |
| Per Albert Karl von Appen Burose | Board of Directors | 0 companies |
| Dag Karl Albert Von Appen Burose | Chairman | 0 companies |