| Revenue | DKK 34,1M | -12% |
| EBITDA | DKK 13,2M | +26% |
| Net profit | DKK 16,9M | +13% |
| Total assets | DKK 3,4B | -31% |
| Equity | DKK 2,9B | +1% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11.538 | 133.074 | 109.547 | 103.316 | 2.248.864 | 1.337.759 | 2.283.440 | 925.075 | 53.489 | 52.629 | 37.615 | 38.566 | 34.112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -52.214 | -46.635 | -47.481 |
| EBITDA | -25.716 | 50.358 | -14.157 | -6.686 | 187.218 | 133.088 | 345.637 | 190.957 | 71.794 | -22.946 | -41.706 | 10.498 | 13.239 |
| Depreciation & amort. | -0 | -17.252 | -0 | -120.759 | -2.113 | -4.031 | -30.672 | -17.544 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25.716 | 33.106 | -14.157 | -127.445 | 185.105 | 129.057 | 314.965 | 173.413 | 71.794 | -22.946 | -41.706 | 10.498 | 13.239 |
| Net financials | -31.237 | 55.633 | -11.770 | -97.607 | 205.980 | 159.749 | 338.669 | 194.814 | 94.484 | 331.925 | 946.554 | 44.064 | 53.002 |
| Profit before tax | -34.831 | 22.116 | -25.782 | -138.576 | 176.569 | 123.813 | 311.507 | 168.498 | 71.369 | 308.979 | 904.848 | 14.937 | 16.871 |
| Tax | 20 | -21.585 | -61 | -19.792 | -2.321 | -1.180 | -642 | -586 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -34.851 | 43.701 | -25.721 | -118.784 | 178.890 | 124.993 | 312.149 | 169.084 | 71.369 | 308.979 | 904.848 | 14.937 | 16.871 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.723.803 | 3.158.548 | 3.878.921 | 4.537.293 | 3.910.517 | 4.247.022 | 4.662.893 | 5.184.669 | 2.248.663 | 3.216.888 | 5.089.562 | 4.962.465 | 3.421.473 |
| Equity | 1.715.135 | 1.753.120 | 1.716.727 | 1.602.303 | 1.792.702 | 1.918.214 | 2.230.363 | 1.624.447 | 1.695.816 | 2.004.795 | 2.909.643 | 2.924.580 | 2.941.451 |
| Long-term debt | 698.979 | 1.140.746 | 1.836.618 | 792.085 | 984.578 | 972.307 | 1.223.920 | 2.772.883 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136.327 | 112.898 | 173.857 | 2.010.978 | 1.003.613 | 1.130.225 | 889.898 | 467.411 | 552.847 | 1.212.093 | 2.179.919 | 2.037.885 | 480.022 |
| Total debt | 835.306 | 1.253.644 | 2.010.475 | 2.803.063 | 1.988.191 | 2.102.532 | 2.113.818 | 3.240.294 | 552.847 | 1.212.093 | 2.179.919 | 2.037.885 | 480.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LH Management | Management | 2012 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
MG Management | Management | 2012 | — | — |
SF Management | Management | 2014 | — | — |
UA Management | Management | 2011 | — | — |
JS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PFA PENSION, FORSIKRINGSAKTIESELSKAB. | Company | 25.0% | 25.0% | 2016 |
CARLSBERG EJENDOMME HOLDING A/S | Company | 25.0% | 25.0% | 2012 |
Nordea Pension, Livsforsikringsselskab A/S | Company | 20.0% | 20.0% | 2016 |
PenSam Pension forsikringsaktieselskab | Company | 20.0% | 20.0% | 2016 |
REALDANIA | Company | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Nyhus | Chief Executive Officer | 0 companies |
| Lars Holten | Management | 0 companies |
| Mikael Thaarup Robertsen | Chief Executive Officer | 0 companies |
| Morten Gunnar Fossum | Management | 0 companies |
| Søren Felden Nielsen | Management | 0 companies |
| Ulrik Andersen | Management | 0 companies |
| Jan Sten Hansen | Management | 0 companies |
| Carsten Grøhn | Board of Directors | 0 companies |
| Mads Jæger | Board of Directors | 0 companies |
| Peter Kenneth Morgan | Deputy Chairman | 0 companies |
| Claus Jørgensen | Board of Directors | 0 companies |
| Heine Dalsgaard | Deputy Chairman | 0 companies |
| Flemming Ellebæk Borreskov | Chairman | 0 companies |
| Søren Brinck | Board of Directors | 0 companies |
| Flemming Bæk Engelhardt | Chairman | 0 companies |
| Peter Cederfeld de Simonsen | Board of Directors | 0 companies |
| Henrik Tonsgaard Heideby | Chairman | 0 companies |
| Jeppe Starup | Board of Directors | 0 companies |
| Lars Cordi Rosengaard | Board of Directors | 0 companies |
| Birger Grubbe | Board of Directors | 0 companies |
| Anders Pabian | Board of Directors | 0 companies |
| Svend Uffe Lindkvist Pedersen | Board of Directors | 0 companies |
| Michael Bruhn | Chairman | 0 companies |
| John Michael Willumsen | Board of Directors | 0 companies |
| Søren Holm | Board of Directors | 0 companies |
| Jørn Peter Jensen | Deputy Chairman | 0 companies |
| Benny Buchardt Andersen | Board of Directors | 0 companies |