| Revenue | DKK 1,4B | +108% |
| EBITDA | DKK 581,1M | +178% |
| Net profit | DKK 207,6M | +243% |
| Total assets | DKK 5,1B | +151% |
| Equity | DKK 2B | +128% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534.200 | 559.900 | 553.200 | 587.800 | 605.900 | 607.494 | 538.372 | 595.313 | 777.463 | 675.598 | 1.407.845 |
| Staff expenses | -142.900 | -0 | -0 | -1.300 | -300 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 297.100 | 305.100 | 334.100 | 351.600 | 172.700 | 229.648 | 224.403 | 249.721 | 301.058 | 209.159 | 581.081 |
| Depreciation & amort. | -209.900 | -216.800 | -227.000 | -239.300 | 147.200 | -167.964 | -177.522 | -179.119 | -194.770 | -137.664 | -290.046 |
| EBIT | 87.200 | 88.300 | 107.100 | 112.300 | 25.500 | 61.684 | 46.881 | 70.602 | 106.288 | 71.495 | 291.035 |
| Net financials | 0 | -5.200 | -6.900 | -9.300 | -6.300 | 2.368 | -1.800 | -25 | 8.494 | 9.984 | -25.775 |
| Profit before tax | 87.200 | 83.200 | 100.200 | 103.100 | 19.200 | 64.052 | 45.081 | 70.577 | 114.782 | 70.451 | 260.621 |
| Tax | -0 | -0 | -0 | -0 | -4.900 | -1.498 | -7.786 | 4.163 | 20.277 | 9.991 | 53.032 |
| Net profit | 87.200 | 83.200 | 100.200 | 103.100 | 24.100 | 65.550 | 52.867 | 66.414 | 94.505 | 60.460 | 207.589 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.422.700 | 2.579.300 | 2.542.300 | 2.503.900 | 2.350.500 | 2.488.112 | 2.428.910 | 2.493.587 | 2.154.556 | 2.028.785 | 5.084.372 |
| Equity | 1.220.900 | 1.244.200 | 1.194.400 | 946.800 | 783.800 | 849.337 | 902.204 | 968.618 | 963.248 | 873.708 | 1.994.406 |
| Long-term debt | 521.100 | 545.600 | 602.700 | 630.600 | 307.400 | 823.377 | 823.894 | 814.589 | 790.628 | 763.399 | 2.319.444 |
| Short-term debt | 680.700 | 789.500 | 745.200 | 926.500 | 819.200 | 815.398 | 702.812 | 710.380 | 400.680 | 391.678 | 770.522 |
| Total debt | 1.201.800 | 1.335.100 | 1.347.900 | 1.557.100 | 1.126.600 | 1.638.775 | 1.526.706 | 1.524.969 | 1.191.308 | 1.155.077 | 3.089.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PA Founder | Founder | 2015 | — | — |
SH Management | Management | 2015 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Evida Holding A/S | Company | 100.0% | 100.0% | 2019 |
Hovedstadsregionens og Midt-Nords Naturgasselskab I/S under opløsning | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Michael Kalør | Chief Executive Officer | 0 companies |
| Peter Andreas Nielsen | Founder | 0 companies |
| Søren Hylleberg Sørensen | Management | 0 companies |
| Kim Søgård Bering Kristensen | Chief Executive Officer | 0 companies |
| Susanne Juhl | Board of Directors | 0 companies |
| Nils Capion | Board of Directors | 0 companies |
| Torben Glar Nielsen | Board of Directors | 0 companies |
| Annette Heilskov Ikast | Board of Directors | 0 companies |
| Lene Fabricius Hansen | Board of Directors | 0 companies |
| Mikael Andersen | Board of Directors | 0 companies |
| Morten Helveg Petersen | Chairman | 0 companies |
| Louise Celia Korpela | Board of Directors | 0 companies |
| Birgitte Krarup Sonne-Schmidt | Board of Directors | 0 companies |
| Henriette Iversen | Board of Directors | 0 companies |
| Mads Ulrik Pedersen | Board of Directors | 0 companies |
| Hanne Storm Edlefsen | Board of Directors | 0 companies |
| Anders Nørskov | Chairman | 0 companies |
| Jane Egebjerg Andersen | Board of Directors | 0 companies |
| Kåre Espen Michael Clemmesen | Chairman | 0 companies |
| Christian Kern Kernel | Board of Directors | 0 companies |
| Henning Egon Josefsen Overgaard | Board of Directors | 0 companies |
| Rita Susanne Primdahl | Board of Directors | 0 companies |
| Per Christensen | Board of Directors | 0 companies |
| Charlotte Strand | Chairman | 0 companies |
| Torben Thyregod | Chairman | 0 companies |
| Thomas Dalsgaard | Deputy Chairman | 0 companies |
| Martin Damm | Board of Directors | 0 companies |
| Peder Lundquist | Deputy Chairman | 0 companies |