| Revenue | DKK 376M | +18% |
| EBITDA | DKK 62,5M | +12% |
| Net profit | DKK -2,3M | +92% |
| Total assets | DKK 662,7M | +6% |
| Equity | DKK 307,9M | +6% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 232 | 2.373 | 3.165 | 3.377 | 293.054 | 317.027 | 319.288 | 376.004 |
| Staff expenses | -0 | -600 | -2.393 | -3.165 | -3.377 | -81.746 | -100.678 | -98.295 | -112.888 |
| EBITDA | -17 | -368 | -20 | 0 | 0 | 50.712 | 34.811 | 55.859 | 62.544 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -28.876 | -31.399 | -33.166 | -39.365 |
| EBIT | -17 | -368 | -20 | 0 | 0 | 21.836 | 3.412 | 22.693 | 23.179 |
| Net financials | -0 | 141 | -617 | -1.295 | -1.579 | -20.271 | -728 | -20.282 | -18.774 |
| Profit before tax | -17 | -227 | -637 | -1.295 | -1.579 | 1.565 | 2.684 | -29.189 | 2.205 |
| Tax | -4 | -49 | -0 | -425 | -347 | 3.511 | -2.385 | 351 | 4.545 |
| Net profit | -14 | -178 | -637 | -870 | -1.232 | -1.946 | 5.069 | -29.540 | -2.340 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 341.645 | 348.312 | 368.616 | 378.896 | 382.702 | 599.403 | 602.251 | 624.001 | 662.706 |
| Equity | 341.628 | 347.950 | 347.313 | 354.893 | 359.232 | 316.313 | 319.749 | 289.848 | 307.888 |
| Long-term debt | 0 | 0 | 21.045 | 22.442 | 21.304 | 35.922 | 171.604 | 45.525 | 54.133 |
| Short-term debt | 17 | 362 | 258 | 1.561 | 2.167 | 244.323 | 108.019 | 285.750 | 297.807 |
| Total debt | 17 | 362 | 21.303 | 24.003 | 23.471 | 280.245 | 279.624 | 331.275 | 351.940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2023 | — | — |
AØ Management | Management | 2016 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TD Management | Management | 2022 | — | — |
PF Management | Management | 2016 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
FW | Board of Directors | 2025 | — | — |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHAN BÜLOW HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 5.0% | 5.0% | 2016 | |
Bülow Askari Investment ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
Opral ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Enevoldsen | Management | 0 companies |
| Anders Ørjan Jensen | Management | 0 companies |
| Kjell Fredrik Richard Nilsson | Chief Executive Officer | 0 companies |
| Tonny Dragheim | Management | 0 companies |
| Per Forsberg | Management | 0 companies |
| Johan Askari Bülow | Chief Executive Officer | 0 companies |
| Per Forsberg | Deputy Chairman | 0 companies |
| Søren Schriver | Board of Directors | 0 companies |
| Annie Anli Young-Scrivner | Board of Directors | 0 companies |
| Louise Margaret Cruttenden | Board of Directors | 0 companies |
| Fan Wu | Board of Directors | 0 companies |
| Jakob Nordenhof Jønck | Board of Directors | 0 companies |
| Tue Mantoni | Chairman | 0 companies |
| Adam Lennart Sandberg | Board of Directors | 0 companies |
| Peter Normann | Board of Directors | 0 companies |
| Charlotte Strand | Deputy Chairman | 0 companies |
| Thomas Kusk Nørøxe | Deputy Chairman | 0 companies |
| Alexandre Quirici | Chairman | 0 companies |
| Lisa Jane Bridgett | Board of Directors | 0 companies |