| Revenue | DKK 6,7M | +312% |
| EBITDA | DKK 4,4M | +345% |
| Net profit | DKK 2,2M | +1180% |
| Total assets | DKK 305,2M | +3% |
| Equity | DKK 299M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.210 | 2.488 | 2.761 | 1.658 | 244 | 3.848 | 3.767 | 832 | 6.017 | 7.454 | 11.898 | 11.716 | 1.618 | 6.661 |
| Staff expenses | -150 | -348 | -112 | -350 | -175 | -410 | -385 | -420 | -420 | -420 | -420 | -420 | -492 | -492 |
| EBITDA | 6.060 | 2.141 | 2.649 | 1.308 | 69 | 3.438 | 20 | 309 | 5.345 | 6.699 | 11.106 | 10.869 | 992 | 4.418 |
| Depreciation & amort. | -368 | -488 | -1.496 | -790 | -437 | -1.071 | -1.031 | -1.021 | -1.019 | -1.049 | -1.064 | -1.120 | -1.259 | -1.576 |
| EBIT | 5.692 | 1.653 | 1.153 | 518 | -368 | 2.367 | -1.010 | -712 | 4.326 | 5.650 | 10.042 | 9.749 | -267 | 2.842 |
| Net financials | -1.681 | -2.437 | -1.837 | -1.169 | -280 | -1.205 | -775 | -266 | -369 | -396 | -1.352 | -217 | 7 | 268 |
| Profit before tax | 4.011 | -784 | -684 | -651 | -648 | 1.162 | -1.786 | -978 | 3.958 | 5.254 | 8.690 | 9.532 | -260 | 3.110 |
| Tax | 930 | -252 | -66 | -114 | -143 | 147 | 238 | -176 | 871 | 1.156 | 457 | 2.097 | -56 | 909 |
| Net profit | 3.081 | -531 | -618 | -537 | -505 | 1.015 | -2.023 | -802 | 3.087 | 4.098 | 8.233 | 7.435 | -204 | 2.201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95.784 | 94.021 | 92.253 | 195.426 | 200.126 | 221.064 | 219.779 | 247.908 | 252.757 | 258.247 | 269.527 | 279.031 | 296.995 | 305.197 |
| Equity | 7.081 | 6.549 | 5.931 | 97.129 | 96.624 | 97.639 | 218.766 | 217.963 | 221.050 | 225.149 | 233.381 | 240.761 | 289.907 | 299.008 |
| Long-term debt | 83.609 | 81.332 | 66.862 | 79.952 | 79.758 | 83.735 | 0 | 0 | 0 | 0 | 0 | 1.658 | 351 | 1.077 |
| Short-term debt | 4.531 | 5.828 | 18.891 | 17.891 | 23.433 | 39.233 | 318 | 29.183 | 30.074 | 30.310 | 33.834 | 33.862 | 4.365 | 2.907 |
| Total debt | 88.139 | 87.160 | 85.754 | 97.844 | 103.191 | 122.968 | 318 | 29.183 | 30.074 | 30.310 | 33.834 | 35.520 | 4.715 | 3.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Founder | Founder | 2012 | — | — |
TN Founder | Founder | 2012 | — | — |
TF Management | Management | 2025 | — | — |
JR Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS | Chairman | 2012 | — | — |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EINHORN AGRAR DANMARK A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Glen Nikolajsen | Founder | 0 companies |
| Torben Nedergaard Simonsen | Founder | 0 companies |
| Timm Fabian Ebner | Management | 0 companies |
| Jan Richard Rinnert | Management | 0 companies |
| Ole Skov | Chairman | 0 companies |
| Raisa Julia Marika Jensen | Board of Directors | 0 companies |
| Heinrich Eckard Georg von der Decken | Board of Directors | 0 companies |
| Nicolas Rose-André | Chairman | 0 companies |
| Helge Axel Müller | Board of Directors | 0 companies |
| Michael Rexhausen | Chairman | 0 companies |