| Revenue | DKK 25,5M | -11% |
| EBITDA | DKK 20,7M | +19% |
| Net profit | DKK -6,9M | +70% |
| Total assets | DKK 489,2M | -3% |
| Equity | DKK 21,8M | -24% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.188 | 29.514 | 30.769 | 30.005 | 25.323 | 25.567 | 24.984 | 25.535 | 28.735 | 25.516 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20.553 | 20.744 | 25.410 | 22.365 | 40.564 | 20.351 | 19.241 | 20.380 | 17.356 | 20.732 |
| Depreciation & amort. | -8.327 | -8.285 | -11.457 | -11.477 | -23.223 | -26.262 | -9.296 | -9.297 | -33.189 | -9.297 |
| EBIT | 12.226 | 12.459 | 13.953 | 10.888 | 17.341 | -5.911 | 9.945 | 11.083 | -15.833 | 11.435 |
| Net financials | -17.511 | -14.670 | -14.190 | -14.517 | -16.879 | -11.889 | -12.162 | -12.711 | -12.922 | -19.067 |
| Profit before tax | -5.285 | -2.211 | -237 | -3.629 | 462 | -17.800 | -2.217 | -1.628 | -28.755 | -7.632 |
| Tax | -1.163 | -486 | -52 | 1.601 | 99 | -3.498 | 121 | 284 | -5.663 | -744 |
| Net profit | -4.122 | -1.725 | -185 | -5.230 | 363 | -14.302 | -2.338 | -1.912 | -23.092 | -6.888 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 749.349 | 703.870 | 696.636 | 675.071 | 538.491 | 519.384 | 515.025 | 518.944 | 503.897 | 489.216 |
| Equity | 171.645 | 169.920 | 163.735 | 145.268 | 70.327 | 56.025 | 53.687 | 51.775 | 28.683 | 21.795 |
| Long-term debt | 560.725 | 516.068 | 516.254 | 516.752 | 448.543 | 448.073 | 447.956 | 447.955 | 436.895 | 438.303 |
| Short-term debt | 16.979 | 17.882 | 16.647 | 13.051 | 19.621 | 15.286 | 13.382 | 19.214 | 38.319 | 29.118 |
| Total debt | 577.704 | 533.950 | 532.901 | 529.803 | 468.164 | 463.359 | 461.338 | 467.169 | 475.214 | 467.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2023 | — | — |
BC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LH Management | Management | 2020 | — | — |
KK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HF Management | Management | 2017 | — | — |
BK Management | Management | 2014 | — | — |
CS Management | Management | 2016 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HV Management | Management | 2022 | — | — |
MB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Skovgaard Klingbeil | Management | 0 companies |
| Bernhard Christian Paul Engelbrecht | Chief Executive Officer | 0 companies |
| Louise Hertz | Management | 0 companies |
| Karoline Krames | Chief Executive Officer | 0 companies |
| Horst Franz Baumann | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Christian Stefan Berg | Management | 0 companies |
| Marco Geisler | Chief Executive Officer | 0 companies |
| Hans Vermeeren | Management | 0 companies |
| Mads Bjørn-Diderichsen | Management | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Arwed Dieter Fischer | Board of Directors | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Christian Schnubel | Board of Directors | 0 companies |
| Albert Cornelis Tol | Board of Directors | 0 companies |
| Robert Raymond Bruil Feldt | Board of Directors | 0 companies |
| Alexander Kasjanik | Board of Directors | 0 companies |
| Klaus Alois Schmitt | Board of Directors | 0 companies |
| Rikke Lykke Talchow | Chairman | 0 companies |
| Peter Gill | Chairman | 0 companies |
| Alex Korf Jacobsson | Board of Directors | 0 companies |