| Revenue | DKK 474,1M | -3% |
| EBITDA | DKK -21,2M | -127% |
| Net profit | DKK -36,4M | -152% |
| Total assets | DKK 182,4M | -22% |
| Equity | DKK 125,7M | -35% |
| Employees | 83 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 547.340 | 525.764 | 493.177 | 495.592 | 474.554 | 458.865 | 487.224 | 474.063 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 46.065 | -25.593 | 11.496 | 33.100 | 5.432 | 78.570 | -21.205 |
| Depreciation & amort. | -0 | -103.271 | -131.476 | -73.637 | -79.860 | -3.292 | -2.079 | -1.659 |
| EBIT | 0 | -57.206 | -157.069 | -62.141 | -46.760 | 2.140 | 76.491 | -22.864 |
| Net financials | 630 | 2.112 | 505 | 12 | 61 | -591 | -1.375 | -11.940 |
| Profit before tax | 630 | -55.094 | -156.564 | -62.129 | -46.699 | 1.549 | 75.116 | -34.804 |
| Tax | -19.416 | -11.078 | -34.528 | -13.657 | -10.269 | 320 | 5.436 | 1.609 |
| Net profit | 20.046 | -44.016 | -122.036 | -48.472 | -36.430 | 1.229 | 69.680 | -36.413 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 615.672 | 520.830 | 372.999 | 246.112 | 196.023 | 188.829 | 233.266 | 182.378 |
| Equity | 465.304 | 403.139 | 281.103 | 157.631 | 121.201 | 122.430 | 192.110 | 125.698 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 87.113 | 65.364 | 68.915 | 79.720 | 74.822 | 66.399 | 40.718 | 55.583 |
| Total debt | 87.113 | 65.364 | 68.915 | 79.720 | 74.822 | 66.399 | 40.718 | 55.583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Deputy | Deputy | 2015 | — | — |
BB Management | Management | 2015 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PENSAM HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Kaag | Deputy | 0 companies |
| Benny Buchardt Andersen | Management | 0 companies |
| Morten Stokholm Christiansen | Chief Executive Officer | 0 companies |
| Annalise Price | Board of Directors | 0 companies |
| Helen Kobæk Larsen | Chairman | 0 companies |
| Peter Kjær Østergaard | Board of Directors | 0 companies |
| Jan Reinmark | Board of Directors | 0 companies |
| Merete Refshauge Wind | Board of Directors | 0 companies |
| Torsten Fels | Chairman | 0 companies |
| Thomas Toft Anker | Board of Directors | 0 companies |
| Birthe Ullbæk Petersen | Board of Directors | 0 companies |
| Niels Kenneth Blixenkrone-Møller | Board of Directors | 0 companies |
| Jes Damsted | Board of Directors | 0 companies |