| Revenue | DKK -28,1M | — |
| EBITDA | DKK 2,8M | -73% |
| Net profit | DKK -25,2M | -341% |
| Total assets | DKK 68,6M | -42% |
| Equity | DKK 51,8M | -46% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -28.078 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | 2.497 | 14.250 | 20.488 | 27.267 | 72.857 | 55.907 | 28.867 | 103.208 | 22.760 | 14.901 | 10.400 | 2.781 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 2.497 | 14.250 | 20.488 | 27.267 | 72.857 | 55.907 | 28.867 | 103.208 | 22.760 | 14.901 | 10.400 | 2.781 |
| Net financials | -934 | 2.954 | 14.663 | 24.151 | 31.102 | 81.455 | 13 | 2 | -55 | -108 | 16.790 | 58 | -27.978 |
| Profit before tax | -2 | 2.457 | 14.189 | 20.458 | 27.266 | 72.873 | 55.920 | 28.869 | 103.153 | 22.652 | 15.021 | 10.458 | -25.297 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2 | 2.457 | 14.189 | 20.458 | 27.266 | 72.873 | 55.920 | 28.869 | 103.153 | 22.652 | 15.021 | 10.458 | -25.197 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 | 38.634 | 67.525 | 115.890 | 138.973 | 175.185 | 171.650 | 171.434 | 199.616 | 107.096 | 120.160 | 118.581 | 68.585 |
| Equity | 25 | 36.137 | 66.360 | 111.721 | 132.284 | 160.239 | 151.782 | 148.312 | 163.490 | 86.219 | 98.225 | 96.804 | 51.828 |
| Long-term debt | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 2.497 | 1.165 | 4.169 | 6.689 | 14.946 | 19.868 | 23.122 | 36.126 | 20.877 | 21.935 | 21.777 | 16.757 |
| Total debt | 14 | 2.497 | 1.165 | 4.169 | 6.689 | 14.946 | 19.868 | 23.122 | 36.126 | 20.877 | 21.935 | 21.777 | 16.757 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Management | Management | 2017 | — | — |
KS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PENSIONDANMARK PENSIONSFORSIKRINGSAKTIESELSKAB | Company | 25.0% | 25.0% | 2012 |
DANICA PENSION, LIVSFORSIKRINGSAKTIESELSKAB | Company | 20.0% | 20.0% | 2011 |
PENSIONSKASSEN FOR SYGEPLEJERSKER OG LÆGESEKRETÆRER | Company | 10.0% | 10.0% | 2011 |
LÆGERNES PENSION - pensionskassen for læger | Company | 10.0% | 10.0% | 2011 |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Fosgrau | Management | 0 companies |
| Karsten Sivebæk Knudsen | Management | 0 companies |