| Revenue | DKK 9,6M | +1% |
| EBITDA | DKK 20,9M | -40% |
| Net profit | DKK 27,3M | +4% |
| Total assets | DKK 207,8M | +10% |
| Equity | DKK 84,9M | +48% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 4.799 | 8.240 | 8.816 | 9.137 | 9.445 | 9.581 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -659 | 3.015 | 14.387 | 4.802 | 34.840 | 20.903 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -659 | 3.015 | 14.387 | 4.802 | 34.840 | 20.903 |
| Net financials | -1.071 | -1.880 | -1.904 | -1.937 | 28.241 | 14.428 |
| Profit before tax | -1.730 | 1.135 | 12.483 | 2.865 | 33.825 | 17.801 |
| Tax | -427 | 323 | 2.773 | 666 | 7.441 | -9.542 |
| Net profit | -1.303 | 811 | 9.709 | 2.199 | 26.383 | 27.343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 142.602 | 140.926 | 155.516 | 156.530 | 188.171 | 207.762 |
| Equity | 18.697 | 19.508 | 29.217 | 31.416 | 57.542 | 84.884 |
| Long-term debt | 116.611 | 118.377 | 119.694 | 119.381 | 116.767 | 116.767 |
| Short-term debt | 7.295 | 3.042 | 2.989 | 1.930 | 4.321 | 6.111 |
| Total debt | 123.906 | 121.419 | 122.683 | 121.311 | 121.087 | 122.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2016 | — | — |
JP Management | Management | 2012 | — | — |
OT Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMPENSION KP DANMARK A/S | Company | 100.0% | 100.0% | 2016 |
LYNGBY SØPARK HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Hüseyin Meric | Management | 0 companies |
| Jesper Pedersen Damborg | Management | 0 companies |
| Ole Tange | Management | 0 companies |
| Claus Rene Klostermann | Chairman | 0 companies |
| Henrik Plougmand Bærtelsen | Board of Directors | 0 companies |
| Søren Vendelbo Jacobsen | Chairman | 0 companies |
| Peter Sandberg | Board of Directors | 0 companies |
| Jacob Borch | Board of Directors | 0 companies |
| Martin Rauhe Pedersen | Board of Directors | 0 companies |
| Niels Skou | Board of Directors | 0 companies |
| Flemming Schandorff Knudsen | Board of Directors | 0 companies |
| Steen Samuelsen | Chairman | 0 companies |
| Anne Charlotte Mark | Board of Directors | 0 companies |
| Mikkel Skat Skov | Board of Directors | 0 companies |
| Bjarke Bendix Cloos | Board of Directors | 0 companies |