| Revenue | DKK 14,7M | -59% |
| EBITDA | DKK 14,7M | -59% |
| Net profit | DKK 9,3M | -66% |
| Total assets | DKK 208,3M | +9% |
| Equity | DKK 79,2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -230 | -1.046 | 283 | 510 | 502 | -1.045 | 650 | 1.075 | 7.485 | 35.549 | 14.655 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 203 | -1.046 | 283 | 510 | 502 | -1.045 | 650 | 1.075 | 7.485 | 35.549 | 14.655 |
| Depreciation & amort. | -0 | -169 | -1.026 | -1.099 | -1.099 | -1.099 | -1.094 | -1.066 | -0 | -0 | -0 |
| EBIT | 203 | -1.214 | -742 | -589 | -597 | -2.144 | -443 | 9 | 7.485 | 35.549 | 14.655 |
| Net financials | -635 | -3.698 | -4.385 | -4.338 | -4.473 | -4.333 | -5.806 | -6.327 | -2.595 | -1.469 | -2.564 |
| Profit before tax | -432 | -4.912 | -5.128 | -4.926 | -5.071 | -6.477 | -6.250 | -6.318 | 4.890 | 34.081 | 12.090 |
| Tax | 216 | -1.052 | -643 | -625 | -553 | -971 | -444 | -503 | 1.919 | 7.063 | 2.814 |
| Net profit | -649 | -3.860 | -4.485 | -4.301 | -4.518 | -5.506 | -5.806 | -5.815 | 2.971 | 27.018 | 9.276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.171 | 77.180 | 56.946 | 55.775 | 55.694 | 56.726 | 57.239 | 57.140 | 155.109 | 190.819 | 208.339 |
| Equity | -626 | -4.486 | -8.971 | -13.272 | -17.791 | -23.297 | -29.102 | -34.917 | 42.922 | 69.939 | 79.216 |
| Long-term debt | 30.498 | 78.506 | 64.865 | 68.846 | 73.362 | 79.836 | 86.089 | 91.766 | 70.258 | 70.423 | 97.956 |
| Short-term debt | 4.299 | 3.161 | 1.052 | 201 | 123 | 186 | 252 | 292 | 22.316 | 22.705 | 218 |
| Total debt | 34.798 | 81.666 | 65.917 | 69.047 | 73.485 | 80.022 | 86.341 | 92.058 | 92.574 | 93.128 | 98.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2018 | — | — |
MY Management | Management | 2019 | — | — |
PC Management | Management | 2018 | — | — |
RP Deputy | Deputy | 2018 | — | — |
RP Management | Management | 2019 | — | — |
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 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2012 | — | — |
| 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 | Management | 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 |
| Jani Kristian Nokkanen | Board of Directors | 0 companies |
| Steen Sønderby | Chairman | 0 companies |