| Revenue | DKK 58,3M | +13% |
| EBITDA | DKK 52,9M | +14% |
| Net profit | DKK 46,2M | +6% |
| Total assets | DKK 81,6M | -64% |
| Equity | DKK 59,3M | -71% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -388 | 2.181 | 7.756 | 15.850 | 18.422 | 20.848 | 25.961 | 27.614 | 30.443 | 38.331 | 46.974 | 51.465 | 58.325 |
| Staff expenses | -986 | -1.980 | -2.552 | -2.275 | -3.000 | -3.601 | -4.812 | -5.256 | -5.847 | -5.831 | -5.259 | -5.251 | -5.474 |
| EBITDA | -1.374 | 201 | 5.204 | 13.575 | 15.422 | 17.247 | 21.148 | 22.357 | 24.596 | 32.500 | 41.714 | 46.214 | 52.851 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.374 | 201 | 5.204 | 13.575 | 15.422 | 17.247 | 21.148 | 22.357 | 24.596 | 32.500 | 41.714 | 46.214 | 52.851 |
| Net financials | -62 | -121 | -61 | 253 | 967 | 1.994 | 3.499 | 5.231 | 4.492 | 5.678 | 7.530 | 9.732 | 6.490 |
| Profit before tax | -719 | 80 | 5.142 | 13.828 | 16.388 | 19.240 | 24.647 | 27.588 | 29.088 | 38.179 | 49.245 | 55.946 | 59.341 |
| Tax | 359 | 61 | 1.237 | 3.250 | 3.608 | 4.233 | 5.422 | 6.069 | 6.400 | 8.399 | 10.834 | 12.308 | 13.176 |
| Net profit | -1.078 | 19 | 3.905 | 10.577 | 12.781 | 15.007 | 19.225 | 21.519 | 22.689 | 29.779 | 38.411 | 43.638 | 46.164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.095 | 1.122 | 6.689 | 12.259 | 20.473 | 37.204 | 58.132 | 80.937 | 110.614 | 137.895 | 212.556 | 224.360 | 81.633 |
| Equity | -998 | -978 | 2.927 | 6.004 | 12.861 | 27.868 | 47.093 | 68.612 | 91.301 | 121.080 | 159.491 | 203.129 | 59.293 |
| Long-term debt | 1.389 | 1.197 | 0 | 0 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 703 | 903 | 3.762 | 6.255 | 7.612 | 9.335 | 11.039 | 12.103 | 19.313 | 16.814 | 53.065 | 21.231 | 22.339 |
| Total debt | 2.092 | 2.100 | 3.762 | 6.255 | 7.612 | 9.335 | 11.039 | 12.325 | 19.313 | 16.814 | 53.065 | 21.231 | 22.339 |
| 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 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PELICAN DENMARK HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| 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 |
| Mikael Thaarup Robertsen | Board of Directors | 0 companies |
| Jani Kristian Nokkanen | Board of Directors | 0 companies |
| Claus Schei Mathisen | Chairman | 0 companies |