| Revenue | DKK 220M | -29% |
| EBITDA | DKK -103M | -348% |
| Net profit | DKK 4,4B | +34% |
| Total assets | DKK 323,9B | +17% |
| Equity | DKK 143B | +79% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71.829.000 | 266.000 | 229.000 | 232.000 | 198.000 | 173.000 | 359.000 | 198.000 | 229.000 | 259.000 | 311.000 | 220.000 |
| Staff expenses | -3.336.000 | -26.000 | -28.000 | -31.000 | -33.000 | -36.000 | -35.000 | -62.000 | -82.000 | -59.000 | -52.000 | -89.000 |
| EBITDA | 20.333.000 | -89.000 | -251.000 | -114.000 | -191.000 | -31.000 | 9.000 | -52.000 | -96.000 | 28.000 | -23.000 | -103.000 |
| Depreciation & amort. | -17.566.000 | -1.000 | -0 | -0 | -0 | 146.000 | 117.000 | 111.000 | 112.000 | -113.000 | -110.000 | -114.000 |
| EBIT | 2.767.000 | -90.000 | -251.000 | -114.000 | -191.000 | -177.000 | -108.000 | -163.000 | -208.000 | -85.000 | -133.000 | -217.000 |
| Net financials | -1.710.000 | -9.304.000 | 103.000 | -1.029.000 | 10.014.000 | 4.116.000 | 18.675.000 | 17.267.000 | 3.229.000 | 6.939.000 | 3.729.000 | 5.820.000 |
| Profit before tax | 1.826.000 | -9.394.000 | -148.000 | -1.143.000 | 3.081.000 | 3.939.000 | 18.567.000 | 17.104.000 | 3.021.000 | 6.854.000 | 3.596.000 | 5.603.000 |
| Tax | 4.136.000 | 1.220.000 | -623.000 | 76.000 | 69.000 | 376.000 | -611.000 | -142.000 | -344.000 | 1.240.000 | 318.000 | 1.201.000 |
| Net profit | -2.310.000 | -10.614.000 | 475.000 | -1.219.000 | 3.012.000 | 3.563.000 | 19.178.000 | 17.246.000 | 3.365.000 | 5.614.000 | 3.278.000 | 4.402.000 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 149.914.000 | 165.645.000 | 149.473.000 | 137.245.000 | 159.122.000 | 174.582.000 | 170.705.000 | 202.310.000 | 286.880.000 | 331.700.000 | 277.742.000 | 323.925.000 |
| Equity | 61.533.000 | 39.638.000 | 39.466.000 | 48.281.000 | 47.214.000 | 46.119.000 | 60.465.000 | 77.427.000 | 78.332.000 | 75.318.000 | 79.942.000 | 143.039.000 |
| Long-term debt | 44.729.000 | 33.324.000 | 23.680.000 | 25.742.000 | 23.579.000 | 33.681.000 | 30.114.000 | 26.152.000 | 54.692.000 | 70.209.000 | 74.037.000 | 68.086.000 |
| Short-term debt | 27.718.000 | 77.507.000 | 71.335.000 | 62.366.000 | 87.535.000 | 94.782.000 | 79.874.000 | 96.813.000 | 151.885.000 | 184.402.000 | 121.955.000 | 111.449.000 |
| Total debt | 72.447.000 | 112.759.000 | 96.749.000 | 62.366.000 | 111.908.000 | 128.463.000 | 110.240.000 | 124.883.000 | 208.548.000 | 254.603.000 | 195.992.000 | 179.535.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Deputy | Deputy | 2002 | — | — |
AK Deputy | Deputy | 2022 | — | — |
JN Deputy | Deputy | 1972 | — | — |
PS Management | Management | 1972 | — | — |
MN Management | Management | 2021 | — | — |
| Deputy | 2022 | — | — | |
RM Deputy | Deputy | 2012 | — | — |
TH Deputy | Deputy | 2019 | — | — |
CF Deputy | Deputy | 2024 | — | — |
DH Deputy | Deputy | 2014 | — | — |
MS Deputy | Deputy | 2014 | — | — |
BH Deputy | Deputy | 2003 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HJ Deputy | Deputy | 2003 | — | — |
NK Deputy | Deputy | 2020 | — | — |
CK Management | Management | 2007 | — | — |
IP Deputy | Deputy | 1999 | — | — |
MB | Deputy | 2025 | — | — |
RE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KB Deputy | Deputy | 1972 | — | — |
CL Deputy | Deputy | 2025 | — | — |
DL Management | Management | 2022 | — | — |
TØ Management | Management | 2024 | — | — |
MD Deputy | Deputy | 2007 | — | — |
TB Deputy | Deputy | 1972 | — | — |
KB Deputy | Deputy | 2003 | — | — |
NF Deputy | Deputy | 2022 | — | — |
EV Deputy | Deputy | 2007 | — | — |
HF Management | Management | 2022 | — | — |
HP Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HK Deputy | Deputy | 2026 | — | — |
VR Deputy | Deputy | 2011 | — | — |
II Deputy | Deputy | 2026 | — | — |
ST Deputy | Deputy | 2002 | — | — |
PH Deputy | Deputy | 1999 | — | — |
LB Deputy | Deputy | 2022 | — | — |
LH Deputy | Deputy | 2024 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
HJ | Deputy | 1972 | — | — |
PD Deputy | Deputy | 1972 | — | — |
Jd Deputy | Deputy | 2007 | — | — |
PL Deputy | Deputy | 2011 | — | — |
TT Deputy | Deputy | 1972 | — | — |
KK Deputy | Deputy | 2021 | — | — |
OC Deputy | Deputy | 1972 | — | — |
HV Deputy | Deputy | 2020 | — | — |
MW Management | Management | 2013 | — | — |
HJ Management | Management | 1972 | — | — |
| Audit | 1972 | — | — | |
JA Management | Management | 1972 | — | — |
HA Deputy | Deputy | 2026 | — | — |
IJ Deputy | Deputy | 2016 | — | — |
CI Deputy | Deputy | 1972 | — | — |
PJ Deputy | Deputy | 2007 | — | — |
CM Deputy | Deputy | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1972 | — | — | |
| Chairman | 1972 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2001 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 1972 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1972 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1972 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 1972 | — | — | |
| Chairman | 2005 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Finansministeriet, Departementet | Company | 50.0% | 50.0% | 2014 |
| Individual | 10.0% | 10.0% | 2024 | |
Andel A.M.B.A. | Company | 5.0% | 5.0% | 2017 |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 0.0% | 5.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 5.0% | 0.0% | 2017 | |
Andel Holding A/S | Company | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Hoff-Clausen | Deputy | 0 companies |
| Anders Kirkeby Larsen | Deputy | 0 companies |
| Jørgen Nørgaard | Deputy | 0 companies |
| Peter Skak-Iversen | Management | 0 companies |
| Martin Neubert | Management | 0 companies |
| Elisabet Vilborg Ragnheidardóttir Jørgensen | Deputy | 0 companies |
| Rose Marie Opitz | Deputy | 0 companies |
| Thomas Holm Hansen | Deputy | 0 companies |
| Clare Frances McVeigh | Deputy | 0 companies |
| Dorte Hessellund Iversen | Deputy | 0 companies |
| Marie Søndergaard | Deputy | 0 companies |
| Birgit Halmind | Deputy | 0 companies |
| Mads Nipper | Chief Executive Officer | 0 companies |
| Henrik Juhl Nielsen | Deputy | 0 companies |
| Nicolai Karl Jensen | Deputy | 0 companies |
| Carsten Krogsgaard Thomsen | Management | 0 companies |
| Ib Peter Larsen | Deputy | 0 companies |
| Meadhbh Beatrice Ni Chleirigh | Deputy | 0 companies |
| Rasmus Errboe | Chief Executive Officer | 0 companies |
| Kurt Bligaard Pedersen | Deputy | 0 companies |
| Chun-Yi Lee | Deputy | 0 companies |
| Daniel Lerup | Management | 0 companies |
| Trond Ødegård Westlie | Management | 0 companies |
| Mads Damsø Nielsen | Deputy | 0 companies |
| Thomas Bastholm Bille | Deputy | 0 companies |
| Klaus Bent Hasbo | Deputy | 0 companies |
| Nina Farzaneh Le | Deputy | 0 companies |
| Ejvind Voldby Larsen | Deputy | 0 companies |
| Henriette Fenger Ellekrog | Management | 0 companies |
| Henrik Poulsen | Chief Executive Officer | 0 companies |
| Helle Kathrine Lenchler | Deputy | 0 companies |
| Viggo Rahbek Warming | Deputy | 0 companies |
| Iulia Iordache | Deputy | 0 companies |
| Søren Tind Scherfig | Deputy | 0 companies |
| Poul Helt | Deputy | 0 companies |
| Lotte Bjerrum Køie | Deputy | 0 companies |
| Lee Han Sern | Deputy | 0 companies |
| Anders Eldrup | Chief Executive Officer | 0 companies |
| Hans Jørgen Paludan-Müller Koch | Deputy | 0 companies |
| Povl Dons Christensen | Deputy | 0 companies |
| José da Luz Leonardo | Deputy | 0 companies |
| Peder Lasse Jepsen | Deputy | 0 companies |
| Tom Togsverd | Deputy | 0 companies |
| Kenneth Klynge | Deputy | 0 companies |
| Ole Christian Tarp | Deputy | 0 companies |
| Helle Varberg | Deputy | 0 companies |
| Marianne Wiinholt | Management | 0 companies |
| Hans Jørgen Kruuse Rasmusen | Management | 0 companies |
| Rigsrevisor Jørgen Bredsdorff c/o Rigsrevisionen | Audit | 0 companies |
| Jørgen Ancher Høy | Management | 0 companies |
| Hugh Alistair Yendole | Deputy | 0 companies |
| Ida Jacobsen | Deputy | 0 companies |
| Carsten Ivar Pedersen | Deputy | 0 companies |
| Peter Jacobsen | Deputy | 0 companies |
| Claus Madsen | Deputy | 0 companies |
| Anne Marie Nielsen | Board of Directors | 0 companies |
| Holger Lavesen | Chairman | 0 companies |
| Thomas Thune Andersen | Chairman | 0 companies |
| Peter Korsholm | Board of Directors | 0 companies |
| Anne Cathrine Collet Yde | Board of Directors | 0 companies |
| Lars Nørby Johansen | Deputy Chairman | 0 companies |
| Søren Skafte | Board of Directors | 0 companies |
| Alice Florence Marion Vallienne | Board of Directors | 0 companies |
| Benny Dalgaard Loft | Chairman | 0 companies |
| Pia Gjellerup | Board of Directors | 0 companies |
| Jørgen Kildahl | Board of Directors | 0 companies |
| Leticia Francisca Torres Mandiola | Board of Directors | 0 companies |
| Lars Rebien Sørensen | Board of Directors | 0 companies |
| Claus Wiinblad | Board of Directors | 0 companies |
| Lene Skole-Sørensen | Chairman | 0 companies |
| Leonhard Schrøder | Board of Directors | 0 companies |
| Ole Henriksen | Board of Directors | 0 companies |
| Jytte Koed Madsen | Board of Directors | 0 companies |
| Karen Boesen | Board of Directors | 0 companies |
| Thomas Als Egebo | Board of Directors | 0 companies |
| Flemming Bent Lindeløv | Board of Directors | 0 companies |
| Svend Sigaard | Board of Directors | 0 companies |
| Karsten Dybvad Dalsjö | Board of Directors | 0 companies |
| Benny Gøbel | Board of Directors | 0 companies |
| Jørgen Einar Tandrup | Board of Directors | 0 companies |
| Erik Bjarne Laursen | Board of Directors | 0 companies |
| Dieter Franz-Josef Wemmer | Board of Directors | 0 companies |
| Thorkild Meiner-Jensen | Board of Directors | 0 companies |
| Jacob Heinsen | Board of Directors | 0 companies |
| Poul Dreyer | Board of Directors | 0 companies |
| Celia Grete Juhl | Board of Directors | 0 companies |
| Arulnathan Gynasegaran | Board of Directors | 0 companies |
| Hanne Sten Andersen | Board of Directors | 0 companies |
| Julia Elizabeth King | Board of Directors | 0 companies |
| Jesper Ricard Magtengaard | Board of Directors | 0 companies |
| Michael Lunn | Deputy Chairman | 0 companies |
| Jørgen Peter Jensen | Board of Directors | 0 companies |
| Elsebeth Budolfsen | Board of Directors | 0 companies |
| Karl Johnny Hersvik | Board of Directors | 0 companies |
| Leo Bruno Larsen | Board of Directors | 0 companies |
| Bjarne Bojsen | Board of Directors | 0 companies |
| Sven Kristian Riskær | Chairman | 0 companies |
| Peter Wiese | Board of Directors | 0 companies |
| Arne Rosenkrands | Board of Directors | 0 companies |
| Martin Hintze | Board of Directors | 0 companies |
| Bent Stubkjær Pedersen | Board of Directors | 0 companies |
| Samuel Georg Friedrich Leupold | Board of Directors | 0 companies |
| Jakob Brogaard | Deputy Chairman | 0 companies |
| Peder Emil Jensen | Board of Directors | 0 companies |
| Kresten Philipsen | Board of Directors | 0 companies |
| Erling Jørgensen | Board of Directors | 0 companies |
| Jørn Peter Jensen | Deputy Chairman | 0 companies |
| Julian David Waldron | Board of Directors | 0 companies |
| Lars Torpe Christoffersen | Board of Directors | 0 companies |
| Erik Mollerup | Board of Directors | 0 companies |
| Ian Campbell McCalder | Board of Directors | 0 companies |
| Kai Hugo Schrøder | Chairman | 0 companies |
| Fritz Henrik Schur | Chairman | 0 companies |
| Andrew Richard Dingley Brown | Deputy Chairman | 0 companies |
| Paweł Jacek Matysiak | Board of Directors | 0 companies |
| Mogens Vinther | Board of Directors | 0 companies |
| Asbjørn Larsen | Board of Directors | 0 companies |
| Leo Bjørnskov | Board of Directors | 0 companies |
| Judith Hartmann | Board of Directors | 0 companies |
| Annica Evangelia Bresky | Board of Directors | 0 companies |
| Poul Arne Nielsen | Board of Directors | 0 companies |
| Hans Würtzen | Board of Directors | 0 companies |
| Jens Nybo Sørensen | Board of Directors | 0 companies |
| Ruchit Majmudar | Board of Directors | 0 companies |
| Jens Kampmann | Board of Directors | 0 companies |
| Ole Dybkjær Hounsgaard | Board of Directors | 0 companies |
| Lynda Armstrong | Board of Directors | 0 companies |
| Daniel Tas Sandermann | Board of Directors | 0 companies |
| Lara Jewinat | Board of Directors | 0 companies |