| Revenue | DKK 195K | +128% |
| EBITDA | DKK 31K | +168% |
| Net profit | DKK -142K | +97% |
| Total assets | DKK 52,7M | +0% |
| Equity | DKK 51,8M | +0% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 233 | 516 | 621 | 654 | 334 | 1.448 | 866 | 117 | 100 | -527 | 206 | 86 | 195 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -84 | -60 | -131 | -165 |
| EBITDA | 233 | 516 | 621 | 654 | 334 | 1.448 | 26.975 | 117 | 100 | -611 | 146 | -45 | 31 |
| Depreciation & amort. | -70 | -142 | -143 | -146 | -329 | -13.793 | 13.054 | -231 | -271 | -23.228 | -279 | -4.521 | -256 |
| EBIT | 163 | 374 | 478 | 508 | 5 | -12.344 | 13.920 | -114 | -171 | -23.839 | -134 | -4.566 | -225 |
| Net financials | -1.189 | -2.395 | -2.297 | -2.357 | -1.799 | -3 | -45 | -83 | -93 | -43 | 256 | 290 | 113 |
| Profit before tax | -1.027 | -2.021 | -1.819 | -1.849 | -1.794 | -12.347 | 13.875 | -197 | -263 | -23.882 | 123 | -4.276 | -112 |
| Tax | -239 | -459 | -384 | -338 | -372 | 272 | 77 | -22 | -137 | 28 | -69 | 131 | 30 |
| Net profit | -788 | -1.562 | -1.435 | -1.512 | -1.421 | -12.619 | 13.798 | -175 | -126 | -23.910 | 192 | -4.406 | -142 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.472 | 65.407 | 65.398 | 65.409 | 76.182 | 68.529 | 81.102 | 80.975 | 80.784 | 56.957 | 57.182 | 52.935 | 52.733 |
| Equity | -708 | 2.019 | 584 | 98 | 76.127 | 66.508 | 80.306 | 80.131 | 80.005 | 56.095 | 56.306 | 51.960 | 51.818 |
| Long-term debt | 48.469 | 44.937 | 41.413 | 37.734 | 31 | 392 | 399 | 429 | 450 | 528 | 537 | 553 | 568 |
| Short-term debt | 7.710 | 18.452 | 23.400 | 27.578 | 24 | 1.629 | 396 | 415 | 329 | 334 | 340 | 422 | 347 |
| Total debt | 56.179 | 63.389 | 64.814 | 65.311 | 55 | 2.022 | 796 | 844 | 778 | 862 | 876 | 975 | 914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2017 | — | — |
KF Management | Management | 2020 | — | — |
EE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARLSBERGFONDET | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thostrup | Management | 0 companies |
| Kim Füchsel | Management | 0 companies |
| Erling Edlund Andersen | Chief Executive Officer | 0 companies |
| Daniel Erik Otzen | Board of Directors | 0 companies |
| Susanne Mandrup | Board of Directors | 0 companies |
| Søren-Peter Olesen | Board of Directors | 0 companies |
| Nina Smith | Board of Directors | 0 companies |
| Kim Steven Bardrum Ryholt | Board of Directors | 0 companies |
| Flemming Besenbacher | Chairman | 0 companies |
| Carl Bache | Board of Directors | 0 companies |
| Jens Hjorth | Board of Directors | 0 companies |
| Majken Schultz | Chairman | 0 companies |