| Revenue | DKK 22,5M | -4% |
| EBITDA | DKK 18,2M | -69% |
| Net profit | DKK 4,8M | -85% |
| Total assets | DKK 780,5M | +1% |
| Equity | DKK 212,5M | -1% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 17.709 | 26.020 | 26.840 | 23.425 | 22.483 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17.709 | 26.020 | 88.241 | 58.425 | 18.183 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17.709 | 26.020 | 88.241 | 58.425 | 18.183 |
| Net financials | -13.992 | -12.340 | -12.349 | -11.476 | -11.974 |
| Profit before tax | 11.003 | 41.368 | 75.892 | 46.949 | 6.209 |
| Tax | 2.023 | 9.101 | 15.815 | 13.578 | 1.366 |
| Net profit | 8.980 | 32.267 | 60.077 | 33.371 | 4.843 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 631.522 | 670.369 | 735.411 | 771.612 | 780.527 |
| Equity | 110.662 | 142.929 | 195.106 | 213.977 | 212.544 |
| Long-term debt | 491.326 | 491.326 | 491.373 | 491.397 | 491.421 |
| Short-term debt | 18.377 | 17.125 | 15.987 | 25.388 | 36.453 |
| Total debt | 509.703 | 508.451 | 507.360 | 516.785 | 527.874 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AS Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (6) | ||
EM Management | Management | 2014 – 2017 |
HV Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
TB Management | Management | 2014 – 2017 |
LH Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
RL Management | Management | 2017 – 2019 |
KS Management | Management | 2014 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2020 | |
| Board of Directors | 2025 | |
| Former (9) | ||
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2017 – 2019 | |
| Chairman | 2014 – 2014 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2018 – 2022 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Egil Mølsted Madsen | Management | 0 companies |
| Hans Vermeeren | Chief Executive Officer | 0 companies |
| Anders Skovgaard Klingbeil | Chief Executive Officer | 0 companies |
| Torben Biilmann | Management | 0 companies |
| Louise Hertz | Chief Executive Officer | 0 companies |
| Rikke Lykke Talchow | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Manuel Käsbauer | Board of Directors | 0 companies |
| Anders Ørjan Jensen | Board of Directors | 0 companies |
| Albert Cornelius Tol | Board of Directors | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Gabriele-Christine Marek | Board of Directors | 0 companies |
| Jens Jakob Skaadstrup Andersen | Chairman | 0 companies |
| Nathalie Marion-Denise Winkelmann | Chairman | 0 companies |
| Vjaceslav Wilhelm | Board of Directors | 0 companies |
| Trond Conrad | Board of Directors | 0 companies |
| Peret Bergmann | Chairman | 0 companies |
| Nathalie Marion-Denise Winkelmann | Board of Directors | 0 companies |
| Sven Olaf Eggers | Board of Directors | 0 companies |