| Revenue | DKK 15,5M | +0% |
| EBITDA | DKK 12,7M | +48% |
| Net profit | DKK -4,3M | +90% |
| Total assets | DKK 312,3M | +0% |
| Equity | DKK 23,3M | -16% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.868 | 18.571 | 22.154 | 23.531 | 20.535 | 16.376 | 16.382 | 15.205 | 15.512 | 15.461 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.394 | 9.444 | 14.679 | 16.301 | 57.262 | 10.779 | 10.260 | 8.131 | 8.579 | 12.718 |
| Depreciation & amort. | -6.299 | -6.079 | -9.040 | -9.037 | -7.179 | -5.942 | -5.938 | -5.938 | -55.546 | -5.938 |
| EBIT | 3.095 | 3.365 | 5.639 | 7.264 | 50.083 | 4.837 | 4.322 | 2.193 | -46.967 | 6.780 |
| Net financials | -12.622 | -11.466 | -12.104 | -12.456 | -15.596 | -8.212 | -8.400 | -8.525 | -8.685 | -11.704 |
| Profit before tax | -9.527 | -8.101 | -6.465 | -5.192 | 34.487 | -3.375 | -4.078 | -6.332 | -55.652 | -4.924 |
| Tax | -2.096 | -1.782 | -1.422 | 798 | 7.576 | -568 | -898 | -1.393 | -12.185 | -603 |
| Net profit | -7.431 | -6.319 | -5.043 | -5.990 | 26.911 | -2.807 | -3.180 | -4.939 | -43.467 | -4.321 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 521.802 | 560.905 | 555.372 | 546.930 | 365.196 | 352.861 | 348.932 | 349.046 | 311.448 | 312.293 |
| Equity | 131.169 | 168.850 | 163.806 | 154.359 | 82.013 | 79.206 | 76.026 | 71.087 | 27.620 | 23.299 |
| Long-term debt | 383.281 | 382.757 | 382.952 | 383.464 | 266.592 | 266.196 | 266.197 | 266.194 | 260.561 | 266.407 |
| Short-term debt | 7.352 | 9.298 | 8.614 | 9.107 | 16.591 | 7.459 | 6.709 | 11.765 | 23.267 | 22.587 |
| Total debt | 390.633 | 392.055 | 391.566 | 392.571 | 283.183 | 273.655 | 272.906 | 277.959 | 283.828 | 288.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2023 | — | — |
LH Management | Management | 2020 | — | — |
CS Management | Management | 2016 | — | — |
HV Management | Management | 2022 | — | — |
HF Management | Management | 2017 | — | — |
BC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BK Management | Management | 2014 | — | — |
MB Management | Management | 2025 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KU Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| 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 |
| Louise Hertz | Management | 0 companies |
| Christian Stefan Berg | Management | 0 companies |
| Hans Vermeeren | Management | 0 companies |
| Horst Franz Baumann | Management | 0 companies |
| Bernhard Christian Paul Engelbrecht | Chief Executive Officer | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Mads Bjørn-Diderichsen | Management | 0 companies |
| Marco Geisler | Chief Executive Officer | 0 companies |
| Karoline Ulrike Krames | Chief Executive Officer | 0 companies |
| Klaus Alois Schmitt | Board of Directors | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Arwed Dieter Fischer | Board of Directors | 0 companies |
| Albert Cornelis Tol | Board of Directors | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Christian Schnubel | Board of Directors | 0 companies |
| Robert Raymond Bruil Feldt | Board of Directors | 0 companies |
| Alexander Kasjanik | Board of Directors | 0 companies |
| Rikke Lykke Talchow | Chairman | 0 companies |
| Peter Gill | Chairman | 0 companies |
| Alex Korf Jacobsson | Board of Directors | 0 companies |