| Revenue | DKK 64,5M | -1% |
| EBITDA | DKK -27,4M | +3% |
| Net profit | DKK 206M | +125% |
| Total assets | DKK 9,4B | +2% |
| Equity | DKK 5,7B | +4% |
| Employees | 100 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.646 | 21.842 | 16.171 | -238 | -616 | 527 | 1.507 | -618 | 41.672 | 24.717 | 35.132 | 65.011 | 64.470 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -62.044 | -60.385 |
| EBITDA | 13.646 | 21.842 | -767 | -238 | -616 | 527 | 1.507 | -618 | -9.913 | -32.586 | -50.539 | -28.233 | -27.374 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -379 | -181 | -352 | -358 | -409 | -1.376 | -180 |
| EBIT | 13.646 | 21.842 | -767 | -238 | -616 | 527 | 1.129 | -799 | -10.265 | -32.944 | -50.948 | -29.609 | -27.554 |
| Net financials | 14.755 | 21.814 | 17.080 | -23.326 | 6.898 | 2.705 | 312 | 1.888 | 843.469 | 1.203.622 | 1.154.510 | -808.841 | 227.858 |
| Profit before tax | 13.170 | 21.742 | 16.313 | -23.564 | 6.281 | 5.298 | 5.220 | 1.089 | 833.204 | 1.169.159 | 1.097.747 | -846.941 | 187.707 |
| Tax | -0 | -196 | -185 | -2.662 | -293 | 1.033 | 1.890 | -3.840 | -13.367 | -12.033 | -18.764 | -21.048 | -18.266 |
| Net profit | 13.170 | 21.938 | 16.497 | -20.902 | 6.574 | 4.265 | 3.331 | 4.929 | 846.571 | 1.181.192 | 1.116.511 | -825.893 | 205.973 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.100 | 42.981 | 235.030 | 805.014 | 1.146.928 | 1.943.981 | 1.987.121 | 3.036.050 | 7.424.977 | 9.088.608 | 10.518.333 | 9.209.669 | 9.357.353 |
| Equity | 12.150 | 34.088 | 50.586 | -24.400 | 107.174 | 111.439 | 114.770 | 119.699 | 4.000.980 | 5.182.184 | 6.298.264 | 5.471.594 | 5.677.568 |
| Long-term debt | 0 | 0 | 0 | 275.400 | 0 | 0 | 0 | 52 | 2.160.376 | 2.365.260 | 2.587.399 | 1.866.705 | 1.656.811 |
| Short-term debt | 7.950 | 8.500 | 179.140 | 554.014 | 1.039.754 | 1.832.541 | 1.872.328 | 2.916.299 | 1.263.621 | 1.541.164 | 1.632.670 | 1.871.370 | 2.022.974 |
| Total debt | 7.950 | 8.500 | 179.140 | 829.413 | 1.039.754 | 1.832.541 | 1.872.328 | 2.916.299 | 3.423.997 | 3.906.424 | 4.220.069 | 3.738.075 | 3.679.785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2023 | — | — |
CS Management | Management | 2011 | — | — |
FJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LM Management | Management | 2011 | — | — |
MJ Management | Management | 2011 | — | — |
CH Management | Management | 2022 | — | — |
JH Management | Management | 2019 | — | — |
KE Management | Management | 2011 | — | — |
RL Management | Management | 2017 | — | — |
HM Management | Management | 2021 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bahn Damgaard | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Flemming Joseph Jensen | Chief Executive Officer | 0 companies |
| Lars Magnus Staffan Björndal | Management | 0 companies |
| Marcus Johan Lennart Hansson | Management | 0 companies |
| Christina Holberg Fenger | Management | 0 companies |
| Jacob Hovmøller Christensen | Management | 0 companies |
| Kjell Erik Torne Selin | Management | 0 companies |
| René Lindegaard Klint Olsen | Management | 0 companies |
| Hannah Maria Østergaard | Management | 0 companies |
| Lennart Magnus Andersson | Chief Executive Officer | 0 companies |
| Eva Andrea Sigurgeirsdottir | Board of Directors | 0 companies |
| Lars Magnus Staffan Björndahl | Board of Directors | 0 companies |
| Kjell Erik Torne Selin | Chairman | 0 companies |
| Marcus Johan Lennart Hansson | Board of Directors | 0 companies |