| Revenue | DKK 9,8M | -74% |
| EBITDA | DKK 2,6M | +28% |
| Net profit | DKK 452K | -98% |
| Total assets | DKK 660,1M | +1% |
| Equity | DKK 272,5M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.948 | 862 | 2.065 | 2.201 | 1.077 | 3.090 | 3.027 | 2.731 | 18.923 | 120.575 | 14.593 | 38.329 | 9.841 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.948 | 862 | 2.065 | 2.201 | 1.077 | 3.090 | 3.027 | 2.731 | 18.923 | 120.575 | 14.593 | 2.047 | 2.626 |
| Depreciation & amort. | -640 | -1.707 | -2.046 | -2.062 | -2.062 | -2.014 | -1.987 | -1.989 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.588 | -846 | 19 | 139 | -984 | 1.076 | 1.040 | 743 | 18.923 | 120.575 | 14.593 | 2.047 | 2.626 |
| Net financials | -7.601 | -5.796 | -12.661 | -8.788 | -10.406 | -8.288 | -10.360 | -10.841 | -4.996 | -4.971 | -5.122 | 28.162 | -1.287 |
| Profit before tax | -5.095 | -6.642 | -12.641 | -8.649 | -11.390 | -7.212 | -9.320 | -10.098 | 13.927 | 115.604 | 9.471 | 30.210 | 1.339 |
| Tax | 2.547 | -977 | -787 | -1.189 | -1.085 | -707 | -631 | -746 | 4.254 | 25.422 | 1.805 | 9.410 | 887 |
| Net profit | -7.642 | -5.665 | -11.854 | -7.460 | -10.305 | -6.505 | -8.688 | -9.353 | 9.673 | 90.182 | 7.666 | 20.799 | 452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102.708 | 108.757 | 100.983 | 99.255 | 98.748 | 101.662 | 95.365 | 93.602 | 276.936 | 396.225 | 414.251 | 655.000 | 660.131 |
| Equity | -12.017 | -17.682 | -29.536 | -36.996 | -47.301 | -53.806 | -62.495 | -71.847 | 74.225 | 164.407 | 172.073 | 272.088 | 272.540 |
| Long-term debt | 106.569 | 123.399 | 126.024 | 132.376 | 141.612 | 155.082 | 157.308 | 164.878 | 114.738 | 115.012 | 176.957 | 276.980 | 280.945 |
| Short-term debt | 8.156 | 3.039 | 4.495 | 3.876 | 4.436 | 386 | 552 | 571 | 53.626 | 55.846 | 535 | 508 | 336 |
| Total debt | 114.725 | 126.438 | 130.518 | 136.251 | 146.049 | 155.468 | 157.860 | 165.449 | 168.364 | 170.858 | 177.492 | 277.488 | 281.280 |
| 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 | — | — |
SS Management | Management | 2012 | — | — |
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 | — | — | |
| 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 |
| Steen Sønderby | 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 |
| Jani Nokkanen | Board of Directors | 0 companies |