| Revenue | DKK 3,1M | -83% |
| EBITDA | DKK 2,2M | -88% |
| Net profit | DKK 732K | -95% |
| Total assets | DKK 279,6M | -15% |
| Equity | DKK 139,7M | -26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.281 | 4.071 | 5.861 | 8.262 | 7.820 | 8.308 | 8.091 | 8.379 | 18.459 | 81.135 | 12.781 | 18.538 | 3.074 |
| Staff expenses | -742 | -734 | -725 | -725 | -797 | -839 | -703 | -790 | -819 | -971 | -677 | -709 | -875 |
| EBITDA | 539 | 3.337 | 5.135 | 7.536 | 7.024 | 7.469 | 7.388 | 7.589 | 17.640 | 80.164 | 12.104 | 17.829 | 2.199 |
| Depreciation & amort. | -1.371 | -1.505 | -1.520 | -1.532 | -1.514 | -1.415 | -1.390 | -1.922 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -832 | 1.832 | 3.615 | 6.004 | 5.509 | 6.053 | 5.998 | 5.667 | 17.640 | 80.164 | 12.104 | 17.829 | 2.199 |
| Net financials | -4.184 | -2.039 | -6.307 | -3.921 | -3.914 | -2.027 | -2.578 | -3.859 | -1.320 | -932 | -548 | 6.750 | -9.936 |
| Profit before tax | -2.508 | -207 | -2.692 | 2.083 | 1.595 | 4.027 | 3.420 | 1.808 | 16.319 | 79.232 | 11.557 | 17.668 | 939 |
| Tax | 1.254 | 207 | 213 | 694 | 683 | 938 | 788 | 683 | 3.590 | 17.432 | 1.835 | 3.887 | 207 |
| Net profit | -3.762 | -414 | -2.905 | 1.389 | 912 | 3.089 | 2.632 | 1.125 | 12.729 | 61.800 | 9.721 | 13.781 | 732 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.810 | 61.449 | 60.327 | 57.894 | 57.463 | 56.504 | 69.656 | 86.320 | 214.695 | 292.643 | 310.057 | 330.508 | 279.561 |
| Equity | -6.238 | -6.652 | -9.557 | -8.169 | -7.256 | -4.167 | -1.535 | -411 | 103.692 | 165.492 | 175.214 | 188.995 | 139.727 |
| Long-term debt | 65.683 | 64.938 | 66.600 | 62.649 | 60.278 | 57.682 | 64.161 | 81.424 | 81.942 | 81.992 | 82.213 | 93.250 | 93.371 |
| Short-term debt | 3.364 | 3.162 | 3.284 | 3.414 | 4.442 | 2.989 | 7.031 | 5.306 | 4.150 | 3.404 | 10.596 | 4.765 | 4.942 |
| Total debt | 69.047 | 68.101 | 69.884 | 66.062 | 64.719 | 60.672 | 71.191 | 86.730 | 86.092 | 85.396 | 92.809 | 98.015 | 98.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2018 | — | — |
MY Management | Management | 2019 | — | — |
PC Management | Management | 2018 | — | — |
RP Deputy | Deputy | 2018 | — | — |
RP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RP Deputy | Deputy | 2022 | — | — |
MK Management | Management | 2022 | — | — |
BW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TB Management | Management | 2012 | — | — |
CS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PELICAN DENMARK HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Agerskov | Management | 0 companies |
| Michael Young Nielsen | Management | 0 companies |
| Per Clifford Killiner | Management | 0 companies |
| Rishi Patel | Deputy | 0 companies |
| Rune Petersen | Chief Executive Officer | 0 companies |
| Romain Pierre Leroy | Deputy | 0 companies |
| Merete Kjær Buchgreitz | Management | 0 companies |
| Burkhart Willfried Franz-Nielsen | Chief Executive Officer | 0 companies |
| Tina Brix Andersen | Management | 0 companies |
| Claus Schei Mathisen | Management | 0 companies |
| Mikael Thaarup Robertsen | Chairman | 0 companies |
| Steen Sønderby | Chairman | 0 companies |
| Jani Nokkanen | Board of Directors | 0 companies |