| Revenue | DKK -188K | — |
| EBITDA | DKK -188K | +2% |
| Net profit | DKK 1,3M | +6% |
| Total assets | DKK 6,2B | +0% |
| Equity | DKK 6,2B | +0% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.813.600 | 5.151.200 | 5.329.900 | 5.638.100 | 6.586.603 | — | -188 |
| Staff expenses | -2.078.800 | -2.258.900 | -2.146.500 | -2.247.200 | -2.650.280 | -0 | -0 |
| EBITDA | 936.500 | 933.600 | 661.700 | 688.200 | 1.000.150 | -191 | -188 |
| Depreciation & amort. | -816.200 | -591.300 | -683.400 | -742.700 | -1.004.394 | -0 | -0 |
| EBIT | 120.300 | 342.300 | -21.700 | -54.500 | -4.244 | -191 | -188 |
| Net financials | -197.400 | -228.100 | -224.900 | -246.200 | -884 | 1.802 | 1.874 |
| Profit before tax | -77.100 | 114.200 | -246.600 | -300.700 | -945 | 1.611 | 1.686 |
| Tax | 30.800 | 73.600 | -8.000 | -9.600 | 616 | 360 | 359 |
| Net profit | -107.900 | 40.600 | -238.600 | -291.100 | -1.561 | 1.251 | 1.327 |
| Item | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 7.858.700 | 7.507.500 | 8.340.200 | 7.807.900 | 6.696.003 | 6.221.796 | 6.223.671 |
| Equity | 1.908.400 | 1.114.000 | 884.000 | 603.000 | 4.214.580 | 6.221.019 | 6.222.346 |
| Long-term debt | 4.472.400 | 4.260.900 | 4.909.000 | 4.913.700 | 203.495 | 0 | 0 |
| Short-term debt | 1.176.400 | 1.900.700 | 2.130.800 | 1.907.600 | 1.876.656 | 777 | 1.325 |
| Total debt | 5.648.800 | 6.161.600 | 7.039.800 | 6.821.300 | 2.080.151 | 777 | 1.325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2012 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
NN Management | Management | 2019 | — | — |
JK Management | Management | 2014 | — | — |
JL Management | Management | 2014 | — | — |
FH Management | Management | 2021 | — | — |
CF Management | Management | 2012 | — | — |
NN Management | Management | 2019 | — | — |
LM Management | Management | 2012 | — | — |
MM Management | Management | 2015 | — | — |
FE Management | Management | 2012 | — | — |
BR Management | Management | 2014 | — | — |
MC Management | Management | 2012 | — | — |
FO Management | Management | 2012 | — | — |
EM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2012 | |
Soleil ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Haugaard | Management | 0 companies |
| Per Erik Mikael Johansson | Chief Executive Officer | 0 companies |
| Nobuhiko Nakatsu | Management | 0 companies |
| Jannich Kiholm Lund | Management | 0 companies |
| John Louis Woyton | Management | 0 companies |
| Fumihiko Hisamitsu | Management | 0 companies |
| Carsten Fensholt | Management | 0 companies |
| Nobuhiko Nakatsu | Management | 0 companies |
| Lars Monrad-Gylling | Management | 0 companies |
| Morten Marc Hübbe | Management | 0 companies |
| Frederic Evans Wakeman III | Management | 0 companies |
| Bret Richard Bolin | Management | 0 companies |
| Michael Christiansen | Management | 0 companies |
| Fergal O'Hannrachain | Management | 0 companies |
| Eva Merete Søfelde Berneke | Management | 0 companies |
| Asako Aoyama | Board of Directors | 0 companies |
| Daichi Iwata | Board of Directors | 0 companies |
| Jens Peter Due Olsen | Deputy Chairman | 0 companies |
| Naoki Yoshida | Chairman | 0 companies |
| Thomas Alexander Lorenzo Weisman | Board of Directors | 0 companies |
| Léo Apotheker | Chairman | 0 companies |
| Megumi Yamamoto | Board of Directors | 0 companies |
| Toshiyuki Otake | Board of Directors | 0 companies |
| Tomonori Hira | Board of Directors | 0 companies |
| Masakazu Yamashina | Chairman | 0 companies |
| Tomoki Kubo | Board of Directors | 0 companies |