| Revenue | DKK 1,1B | -1% |
| EBITDA | DKK -320,4M | -614% |
| Net profit | DKK -470,2M | -283% |
| Total assets | DKK 629,1M | -43% |
| Equity | DKK 60,9M | -86% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.041.418 | 1.076.233 | 1.073.533 | 1.106.120 | 1.146.008 | 1.094.291 | 1.082.060 |
| Staff expenses | -215.455 | -220.012 | -212.807 | -220.673 | -221.512 | -218.961 | -212.689 |
| EBITDA | 9.826 | 33.110 | 59.007 | 38.501 | 21.479 | 62.387 | -320.379 |
| Depreciation & amort. | -45.599 | -50.170 | -56.871 | -22.889 | -24.967 | -143.969 | -133.423 |
| EBIT | -35.773 | -17.060 | 2.136 | 15.612 | -3.488 | -81.582 | -453.802 |
| Net financials | -26.811 | -28.968 | -23.004 | -24.799 | -18.405 | -33.911 | -1.091 |
| Profit before tax | -62.584 | -46.028 | -20.868 | -9.187 | -21.893 | -115.493 | -454.893 |
| Tax | -7.333 | -2.928 | 3.431 | -1.505 | -4.358 | 7.173 | 15.286 |
| Net profit | -55.251 | -43.100 | -24.299 | -7.682 | -17.535 | -122.666 | -470.179 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 812.606 | 825.441 | 804.220 | 838.141 | 827.957 | 1.105.958 | 629.133 |
| Equity | 324.368 | 280.380 | 314.972 | 414.660 | 396.870 | 434.394 | 60.944 |
| Long-term debt | 210.628 | 245.143 | 233.453 | 142.730 | 144.470 | 170.108 | 95.878 |
| Short-term debt | 277.610 | 299.918 | 255.795 | 263.814 | 265.009 | 474.736 | 449.211 |
| Total debt | 488.238 | 545.061 | 489.248 | 406.544 | 409.479 | 644.844 | 545.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LT Management | Management | 2012 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
DK Management | Management | 2019 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PA Management | Management | 2012 | — | — |
AH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jack Friis | Chief Executive Officer | 0 companies |
| Lars Terney | Management | 0 companies |
| Sofie Sine Lindahl-Jessen | Chief Executive Officer | 0 companies |
| Dennis Kilian | Management | 0 companies |
| Jens Høgsted | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Andreas Høgdall Holm | Management | 0 companies |
| Anders Ytrup Jensen | Board of Directors | 0 companies |
| Hans Peter Rasmussen | Board of Directors | 0 companies |
| Janusz Gembarski | Deputy Chairman | 0 companies |
| Leonid Strakhov | Board of Directors | 0 companies |
| Mette Maix | Board of Directors | 0 companies |
| Mikkel Vendelin Olesen | Deputy Chairman | 0 companies |
| Jørgen Andsbjerg | Board of Directors | 0 companies |
| Nicholas Alexander Nathanson | Board of Directors | 0 companies |
| Michael August Bonde Christiansen | Chairman | 0 companies |
| Jess Ørgaard Libak Tropp | Deputy Chairman | 0 companies |
| Michael Haaning | Deputy Chairman | 0 companies |
| Dmitry Barkov | Chairman | 0 companies |