| Revenue | — | — |
| EBITDA | DKK 537K | -63% |
| Net profit | DKK 19,5M | +5% |
| Total assets | DKK 1,2B | +1% |
| Equity | DKK 1,2B | +2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -36 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -26 | -18 | -16 | -16 | -20 | -20 | -25 | -36 | 2.795.323 | -70 | 1.452 | 537 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -26 | -18 | -16 | -16 | -20 | -20 | -25 | -36 | 2.795.323 | -70 | 1.452 | 537 |
| Net financials | -9.677 | -38.135 | -40.431 | -42.655 | -44.504 | -46.858 | -49.071 | -51.681 | -54.168 | 2.793.561 | 20.013 | 23.441 | 24.904 |
| Profit before tax | -9.687 | -38.161 | -40.449 | -42.671 | -44.521 | -46.879 | -49.091 | -51.706 | -54.204 | 2.793.535 | 19.943 | 23.393 | 24.841 |
| Tax | -291 | -405 | -7.707 | -8.135 | -8.068 | -8.462 | -8.734 | -8.885 | -9.281 | -1.241 | 4.388 | 4.819 | 5.337 |
| Net profit | -9.396 | -37.756 | -32.742 | -34.536 | -36.453 | -38.417 | -40.356 | -42.821 | -44.923 | 2.816.075 | 15.555 | 18.574 | 19.504 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 652.891 | 653.277 | 660.765 | 658.653 | 658.569 | 659.943 | 658.795 | 658.923 | 659.281 | 1.134.570 | 1.151.183 | 1.170.168 | 1.187.441 |
| Equity | 17.404 | -20.352 | -53.093 | -87.630 | -124.082 | -162.499 | -202.856 | -245.677 | -290.600 | 1.133.535 | 1.149.090 | 1.167.664 | 1.187.168 |
| Long-term debt | 625.850 | 626.021 | 625.974 | 626.153 | 626.342 | 627.871 | 628.270 | 628.587 | 628.800 | 0 | 0 | 0 | 212 |
| Short-term debt | 9.637 | 47.607 | 87.884 | 120.130 | 156.310 | 194.570 | 233.381 | 276.013 | 321.081 | 1.035 | 2.093 | 2.504 | 61 |
| Total debt | 635.487 | 673.628 | 713.858 | 746.283 | 782.652 | 822.442 | 861.651 | 904.600 | 949.881 | 1.035 | 2.093 | 2.504 | 273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANNY A/S | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ellegaard | Chief Executive Officer | 0 companies |
| Lene Bork Lauritzen | Board of Directors | 0 companies |
| Helle Northmann Kempel | Board of Directors | 0 companies |
| Poul Bjerregaard Olesen | Board of Directors | 0 companies |
| Jesper Kvolbæk | Board of Directors | 0 companies |
| Steen Damsgård Pedersen | Chairman | 0 companies |
| Leon Giessing Sørensen | Board of Directors | 0 companies |
| Erik Stensig Poulsen | Board of Directors | 0 companies |
| Anders Bo Andersen | Board of Directors | 0 companies |