| Revenue | DKK 26,6M | +1% |
| EBITDA | DKK 72,6M | +76% |
| Net profit | DKK 47,6M | +110% |
| Total assets | DKK 1,2B | +5% |
| Equity | DKK 616,2M | +8% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | -967 | -329 | 14.261 | 26.626 | 24.386 | 21.209 | 21.837 | 23.745 | 25.991 | 26.211 | 26.367 | 26.633 |
| Staff expenses | -0 | -0 | -0 | -186 | -556 | -424 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -469 | -967 | -329 | 14.075 | 26.070 | 23.963 | 21.209 | 57.837 | 168.745 | 14.991 | -48.283 | 41.367 | 72.633 |
| Depreciation & amort. | -0 | -0 | -0 | -2.265 | -3.439 | -3.414 | -3.413 | -20 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -469 | -967 | -329 | 11.810 | 22.631 | 20.548 | 17.796 | 57.817 | 168.745 | 14.991 | -48.283 | 41.367 | 72.633 |
| Net financials | -441 | -2.676 | 0 | -2.582 | 5.137 | 5.863 | 963 | -652 | -632 | -1.603 | -7.459 | -12.373 | -11.651 |
| Profit before tax | -910 | -3.643 | -328 | 9.228 | 27.767 | 26.411 | 18.759 | 57.165 | 168.113 | 13.388 | -55.742 | 28.994 | 60.982 |
| Tax | -223 | -178 | -68 | 2.020 | 6.628 | 6.592 | 4.903 | 12.576 | 36.985 | 2.945 | -12.263 | 6.382 | 13.419 |
| Net profit | -687 | -3.465 | -260 | 7.207 | 21.140 | 19.820 | 13.855 | 44.589 | 131.128 | 10.443 | -43.479 | 22.612 | 47.563 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.608 | 59.298 | 63.617 | 535.691 | 562.010 | 580.693 | 591.669 | 1.001.374 | 1.165.848 | 1.173.925 | 1.113.843 | 1.143.816 | 1.202.019 |
| Equity | -607 | 57.663 | 59.834 | 67.042 | 88.181 | 108.001 | 121.856 | 447.946 | 579.074 | 589.517 | 546.038 | 568.649 | 616.212 |
| Long-term debt | 32.792 | 0 | 0 | 454.941 | 453.773 | 453.291 | 451.736 | 452.061 | 451.304 | 451.844 | 452.129 | 457.928 | 457.928 |
| Short-term debt | 6.423 | 1.635 | 3.077 | 13.444 | 20.056 | 19.401 | 18.077 | 16.734 | 18.960 | 18.504 | 18.037 | 16.087 | 16.606 |
| Total debt | 39.215 | 1.635 | 3.077 | 468.385 | 473.829 | 472.692 | 469.813 | 468.795 | 470.263 | 470.349 | 470.166 | 474.015 | 474.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2023 | — | — |
LM Management | Management | 2017 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
FJ Management | Management | 2019 | — | — |
CH Management | Management | 2022 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
RL Management | Management | 2017 | — | — |
KS Management | Management | 2012 | — | — |
KE Management | Management | 2014 | — | — |
LM Management | Management | 2014 | — | — |
HM Management | Management | 2021 | — | — |
KH Management | Management | 2013 | — | — |
OS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BALDER DANMARK A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bahn Damgaard | Management | 0 companies |
| Lennart Magnus Andersson | Management | 0 companies |
| Marcus Johan Lennart Hansson | Chief Executive Officer | 0 companies |
| Flemming Joseph Jensen | Management | 0 companies |
| Christina Holberg Fenger | Management | 0 companies |
| Peter Nymann-Jørgensen | Chief Executive Officer | 0 companies |
| René Lindegaard Klint Olsen | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Kjell Erik Torne Selin | Management | 0 companies |
| Lars Magnus Staffan Björndal | Management | 0 companies |
| Hannah Maria Østergaard | Management | 0 companies |
| Karina Holmegaard | Management | 0 companies |
| Ole Samsøe Teilmann | Management | 0 companies |
| Anders Ørjan Jensen | Board of Directors | 0 companies |
| Jens Jakob Skaadstrup Andersen | Chairman | 0 companies |