| Revenue | DKK 9M | +0% |
| EBITDA | DKK 16,2M | -64% |
| Net profit | DKK 10,7M | -67% |
| Total assets | DKK 269,5M | +3% |
| Equity | DKK 105,4M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.235 | 7.588 | 8.156 | 7.117 | 15.519 | 9.548 | 26.727 | 24.491 | 7.650 | 7.855 | 8.105 | 9.052 | 9.011 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.235 | 7.588 | 8.156 | 7.117 | 15.519 | 9.548 | 26.727 | 24.491 | 40.650 | 31.355 | -3.145 | 45.052 | 16.189 |
| Depreciation & amort. | -463 | -433 | -3.435 | -5.606 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.772 | 7.155 | 4.722 | 1.511 | 15.519 | 9.548 | 26.727 | 24.491 | 40.650 | 31.355 | -3.145 | 45.052 | 16.189 |
| Net financials | -3.811 | -5.499 | -7.414 | -3.837 | -1.960 | -3.298 | -1.427 | -1.164 | 31.257 | 22.154 | -12.767 | 33.846 | 4.765 |
| Profit before tax | -38 | 1.656 | -2.692 | -2.326 | 13.559 | 6.250 | 25.300 | 23.328 | 38.907 | 30.008 | -4.662 | 42.899 | 13.776 |
| Tax | -10 | -4.187 | -336 | -453 | 2.983 | 1.530 | 5.637 | 5.132 | 9.132 | 6.282 | -901 | 10.048 | 3.039 |
| Net profit | -29 | 5.843 | -2.357 | -1.873 | 10.576 | 4.720 | 19.663 | 18.195 | 29.776 | 23.726 | -3.761 | 32.851 | 10.737 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 146.709 | 178.381 | 141.411 | 132.385 | 140.640 | 144.474 | 168.433 | 186.793 | 214.948 | 237.607 | 226.690 | 261.700 | 269.535 |
| Equity | 16.718 | 27.178 | 11.463 | 10.790 | 25.351 | 22.472 | 42.135 | 60.330 | 78.706 | 79.599 | 66.838 | 94.689 | 105.426 |
| Long-term debt | 86.956 | 75.132 | 83.366 | 82.920 | 79.241 | 82.738 | 83.222 | 77.604 | 80.377 | 95.202 | 95.356 | 93.038 | 88.348 |
| Short-term debt | 8.413 | 44.096 | 16.017 | 8.562 | 2.075 | 4.131 | 3.031 | 4.320 | 3.178 | 4.267 | 7.675 | 8.514 | 7.915 |
| Total debt | 95.369 | 119.228 | 99.382 | 91.482 | 81.317 | 86.869 | 86.253 | 81.924 | 83.554 | 99.469 | 103.031 | 101.552 | 96.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2020 | — | — |
SD Unofficial title | Unofficial title | 2020 | — | — |
EP Management | Management | 2025 | — | — |
DF Management | Management | 2021 | — | — |
AG Management | Management | 2021 | — | — |
PF Management | Management | 2018 | — | — |
RH Management | Management | 2018 | — | — |
EM Management | Management | 2021 | — | — |
PT Management | Management | 2012 | — | — |
KE Management | Management | 2025 | — | — |
MK Management | Management | 2024 | — | — |
RS Management | Management | 2020 | — | — |
TM Management | Management | 2024 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BH Management | Management | 2018 | — | — |
SS Management | Management | 2015 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PenSam Logistics Holdco 2 ApS | Company | 100.0% | 100.0% | 2020 |
NSF Denmark 1 K/S | Company | 100.0% | 100.0% | 2016 |
Heimstaden Residential IV Holding ApS | Company | 100.0% | 100.0% | 2015 |
DKI HOLDING A/S | Company | 50.0% | 50.0% | 2012 |
| Individual | 100.0% | 100.0% | 2017 | |
Værsø Invest ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jean-Francois Pascal E Bossy | Management | 0 companies |
| Solveig Diana Hoffmann | Unofficial title | 0 companies |
| Erik Pontus Michael Flemme Gärdsell | Management | 0 companies |
| Donatella Fanti | Management | 0 companies |
| Andrea Giagnoni | Management | 0 companies |
| Peter Franks | Management | 0 companies |
| Rune Højby Kock | Management | 0 companies |
| Elmar Marguerite Theodorus Schoonbrood | Management | 0 companies |
| Preben Thomas Borregaard | Management | 0 companies |
| Klaus Erik Lambert Larsen | Management | 0 companies |
| Mariaan Kennedy | Management | 0 companies |
| Rohit Sharan Jain | Management | 0 companies |
| Tom Metcalf | Management | 0 companies |
| Andrea Corsi | Chief Executive Officer | 0 companies |
| Bo Holse Rasmussen | Management | 0 companies |
| Steen Sønderby | Management | 0 companies |
| Abigail De Vera | Chief Executive Officer | 0 companies |
| Mikkel Bülow-Lehnsby | Management | 0 companies |
| Poul Erik Andersen | Board of Directors | 0 companies |
| Torben Bertin Hein | Chairman | 0 companies |
| Rasmus Nørgaard | Chairman | 0 companies |