| Revenue | DKK 11M | -6% |
| EBITDA | DKK 11M | -6% |
| Net profit | DKK -63,1M | +4% |
| Total assets | DKK 624,1M | -7% |
| Equity | DKK 523,6M | -8% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.804 | 0 | 16.793 | 16.998 | 15.835 | 12.712 | 11.661 | 12.063 | 11.676 | 10.995 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.024 | 8.455 | 4.711 | 10.272 | 14.581 | 16.793 | 13.898 | 9.491 | 12.712 | 11.661 | 12.063 | 11.676 | 10.995 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.686 | -3.753 | -3.820 | -4.091 | -4.494 | -4.757 | -4.839 | -4.825 | -4.974 | -3.101 | -5.262 | -5.218 | -5.191 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.338 | 4.703 | 891 | 6.181 | 10.087 | 12.036 | 9.059 | 4.666 | 7.738 | 8.560 | 6.801 | 6.458 | 5.804 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.244 | 27.211 | 38.291 | 31.066 | 38.752 | 25.707 | 14.222 | 10.842 | -18.409 | 33.728 | 50.507 | -70.530 | -67.942 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 29.582 | 31.914 | 39.182 | 37.247 | 48.839 | 37.743 | 23.281 | 15.508 | -10.671 | 42.288 | 57.308 | -64.072 | -62.138 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.150 | -3.391 | -410 | 767 | 1.617 | 856 | 611 | -39 | 551 | 1.490 | 1.951 | 1.398 | 1.006 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 28.432 | 35.305 | 39.592 | 36.480 | 47.222 | 36.887 | 22.670 | 15.547 | -11.222 | 40.798 | 55.357 | -65.470 | -63.144 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500.891 | 525.239 | 603.800 | 643.029 | 714.191 | 719.407 | 741.808 | 757.698 | 732.825 | 630.143 | 762.294 | 670.388 | 624.110 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 401.776 | 418.953 | 456.460 | 482.919 | 513.656 | 538.189 | 558.979 | 568.473 | 540.880 | 583.132 | 646.706 | 571.560 | 523.648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.559 | 22.566 | 21.573 | 20.231 | 18.829 | 17.406 | 15.960 | 60.978 | 57.438 | 53.824 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.062 | 75.910 | 117.522 | 107.206 | 148.937 | 131.060 | 134.008 | 141.672 | 145.736 | 1.687 | 25.985 | 14.102 | 20.018 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.062 | 75.910 | 117.522 | 130.765 | 171.503 | 152.633 | 154.239 | 160.501 | 163.142 | 17.647 | 86.963 | 71.540 | 73.842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MB Management | Management | 2018 | — | — |
HP Management | Management | 1970 | — | — |
MS Management | Management | 2024 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
RB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LH Management | Management | 1970 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 1970 | — | — | |
| Board of Directors | 1970 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lindberg Andersen | Chief Executive Officer | 0 companies |
| Morten Bo Abildløkke Rasmussen | Management | 0 companies |
| Hardy Petersen | Management | 0 companies |
| Michael Schrøder | Management | 0 companies |
| Thomas Krøyer | Chief Executive Officer | 0 companies |
| René Bach Larsen | Chief Executive Officer | 0 companies |
| Lennart Holbøll | Management | 0 companies |
| Charles Duro | Board of Directors | 0 companies |
| Alain Robert Jacques Ziegler | Board of Directors | 0 companies |
| Ole Michael Ringheim | Board of Directors | 0 companies |
| Tina Hørbye Løj Christensen | Board of Directors | 0 companies |
| Philippe Robert Joseph Arthur Marie Ziegler | Chairman | 0 companies |
| Arthur Edouard Ziegler | Chairman | 0 companies |
| Albert Robert Adrien Ziegler | Board of Directors | 0 companies |
| Lilian Merete Mogensen | Board of Directors | 0 companies |
| Karen Nielsen | Board of Directors | 0 companies |
| Tanya Sophie Yasmine Ziegler Moyal | Board of Directors | 0 companies |