| Revenue | DKK 2,6B | -2% |
| EBITDA | DKK 286M | +128% |
| Net profit | DKK 4M | +100% |
| Total assets | DKK 5,1B | -4% |
| Equity | DKK 1,2B | +40% |
| Employees | 32 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.669.500 | 1.738.400 | 2.053.200 | 2.351.100 | 2.465.000 | 2.637.000 | 2.579.000 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -79.000 | -115.600 | 108.600 | 98.700 | 180.000 | -1.017.000 | 286.000 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -79.000 | -115.600 | 108.600 | 98.700 | 180.000 | -1.017.000 | 286.000 |
| Net financials | -121.800 | -221.700 | -216.400 | -500 | 0 | 0 | 0 |
| Profit before tax | -298.600 | -298.900 | -81.400 | -273.200 | 24.000 | -1.454.000 | 38.000 |
| Tax | -14.000 | -56.200 | 500 | -3.100 | 29.000 | -257.000 | 34.000 |
| Net profit | -284.600 | -242.700 | -81.900 | -270.100 | -5.000 | -1.197.000 | 4.000 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.690.900 | 6.811.300 | 6.667.900 | 6.779.200 | 6.661.000 | 5.288.000 | 5.080.000 |
| Equity | 1.982.400 | 1.770.200 | 1.701.200 | 1.593.400 | 1.594.000 | 838.000 | 1.174.000 |
| Long-term debt | 4.122.800 | 4.296.000 | 4.221.200 | 4.447.600 | 4.253.000 | 3.607.000 | 3.120.000 |
| Short-term debt | 509.500 | 662.700 | 655.800 | 632.400 | 700.000 | 724.000 | 681.000 |
| Total debt | 4.632.300 | 4.958.700 | 4.877.000 | 5.080.000 | 4.953.000 | 4.331.000 | 3.801.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2024 | — | — |
HS Management | Management | 2019 | — | — |
EA Management | Management | 2019 | — | — |
WO Management | Management | 2019 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JC Management | Management | 2024 | — | — |
MW Management | Management | 2022 | — | — |
SW Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CN8 A/S | Company | 50.0% | 50.0% | 2024 |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Buhl | Management | 0 companies |
| Henrik Skak Bender | Management | 0 companies |
| Eric Alain Bernard | Management | 0 companies |
| Wolfgang Ollig | Management | 0 companies |
| Jørgen Falkebo Jensen | Chief Executive Officer | 0 companies |
| Jan Christian Makela | Management | 0 companies |
| Marianne Wiinholt | Management | 0 companies |
| Søren Westh Lonning | Management | 0 companies |
| Jan Tøpholm | Deputy Chairman | 0 companies |
| Julian Tøpholm | Board of Directors | 0 companies |
| Adam Westermann | Deputy Chairman | 0 companies |
| Luis Ignacio Martínez Azkorra | Board of Directors | 0 companies |
| Marie-Louise Aamund | Board of Directors | 0 companies |
| Kristiaan Nieuwenburg | Board of Directors | 0 companies |
| Marco Gadola | Chairman | 0 companies |
| Marcus Eckart Friedrich Karl Brennecke | Board of Directors | 0 companies |
| Egbertus Adrianus Johannes van Acht | Board of Directors | 0 companies |
| Thomas Ebeling | Chairman | 0 companies |
| Lars Nørgaard | Board of Directors | 0 companies |
| Anthony Santospirito | Board of Directors | 0 companies |
| Karen Naomi Prange | Board of Directors | 0 companies |
| Jes Carøe Munk Hansen | Board of Directors | 0 companies |
| Ilse Dorothea Wenzel | Board of Directors | 0 companies |
| Kasper Grundtvig Knokgaard | Board of Directors | 0 companies |
| Arne Due-Hansen | Board of Directors | 0 companies |
| Lars Søren Rasmussen | Chairman | 0 companies |