| Revenue | DKK 14,4M | +2185% |
| EBITDA | DKK 14,4M | +2185% |
| Net profit | DKK 10,3M | +1937% |
| Total assets | DKK 14,5M | +2488% |
| Equity | DKK 10,2M | +929% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 543 | 636 | 658 | 476 | 461 | 701 | 485 | 764 | 628 | 14.359 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 989 | 636 | -485 | 476 | -1.546 | 677 | 485 | 764 | 628 | 14.359 |
| Depreciation & amort. | -377 | -358 | -335 | -293 | -304 | -299 | -292 | -160 | -0 | -0 |
| EBIT | 612 | 278 | -820 | 183 | -1.850 | 378 | 192 | 604 | 628 | 14.359 |
| Net financials | -212 | -111 | -24 | 937 | -1.054 | 1.054 | -382 | -144 | -10 | -683 |
| Profit before tax | 12.900 | 167 | -844 | 1.120 | -2.904 | 1.433 | -190 | 460 | 619 | 13.676 |
| Tax | 6.250 | 615 | -40 | 422 | 59 | 9 | 8 | 74 | 111 | 3.336 |
| Net profit | 6.650 | -449 | -804 | 698 | -2.963 | 1.423 | -198 | 387 | 508 | 10.340 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.379 | 5.750 | 4.897 | 2.765 | 2.276 | 2.632 | 2.873 | 1.333 | 562 | 14.548 |
| Equity | 2.622 | 1.568 | 422 | 426 | -1.335 | -1.018 | -1.038 | -470 | -1.230 | 10.191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.757 | 4.181 | 4.476 | 2.339 | 3.611 | 3.649 | 3.911 | 1.803 | 1.792 | 4.357 |
| Total debt | 9.757 | 4.181 | 4.476 | 2.339 | 3.611 | 3.649 | 3.911 | 1.803 | 1.792 | 4.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 1973 | — | — |
SJ Management | Management | 2017 | — | — |
JW Management | Management | 1973 | — | — |
BW Management | Management | 2014 | — | — |
JE Management | Management | 1973 | — | — |
MW Management | Management | 2005 | — | — |
FL Management | Management | 1973 | — | — |
ML Management | Management | 2011 | — | — |
RU Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
AK Management | Management | 2007 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
MR Management | Management | 2006 | — | — |
TM Management | Management | 2003 | — | — |
TL Management | Management | 1973 | — | — |
JH Management | Management | 2000 | — | — |
HB Management | Management | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1973 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 | |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Kåre Grønbæk | Management | 0 companies |
| Simon Jonathan Taylor | Management | 0 companies |
| John Wæver | Management | 0 companies |
| Beatrice Würzner-Merten | Management | 0 companies |
| John Egon Larsen | Management | 0 companies |
| Michael Werdelin | Management | 0 companies |
| Finn Lasse Fredskov | Management | 0 companies |
| Manfred Limbach | Management | 0 companies |
| Ralf Ulrich Klein | Chief Executive Officer | 0 companies |
| Alexander Kolf | Management | 0 companies |
| Bengt Anders Berglund | Chief Executive Officer | 0 companies |
| Mark Robin Johnstone | Management | 0 companies |
| Thomas Michael Nagler | Management | 0 companies |
| Tom Lier Schrader | Management | 0 companies |
| Jan Haakon Dyrnes | Management | 0 companies |
| Hans Bruun-Jensen | Management | 0 companies |
| Erdmann Ferdinand Rauer | Board of Directors | 0 companies |
| Thomas Josef Maria Becker | Board of Directors | 0 companies |
| Wolf-Christian Amelung | Board of Directors | 0 companies |
| Beatrice Würzner-Merten | Board of Directors | 0 companies |
| Peter Jühlen | Chairman | 0 companies |
| Simon Jonathan Taylor | Board of Directors | 0 companies |
| Kari Søndergaard Didriksen | Board of Directors | 0 companies |
| Lemser Wolfgang | Board of Directors | 0 companies |
| Udo Reinhard Zipperer | Board of Directors | 0 companies |
| Nils Bøggild Selmer | Board of Directors | 0 companies |
| Morten Steen Hansen | Board of Directors | 0 companies |
| Jeroen Horstman | Board of Directors | 0 companies |
| Per Roger Johannes Wincent | Chairman | 0 companies |
| Wilfrid Kurt Düring | Board of Directors | 0 companies |
| Erik Andersson | Board of Directors | 0 companies |
| Raimund von Fransecky | Board of Directors | 0 companies |
| rolf Ludwig Osterried | Board of Directors | 0 companies |
| Erik Lars-Åke Ericson | Board of Directors | 0 companies |
| Stefan Andersson | Board of Directors | 0 companies |
| Jörgen Michael Iff | Board of Directors | 0 companies |
| Christian Wolf Amelung | Chairman | 0 companies |
| Sven Erik Weldam | Chairman | 0 companies |
| Krister Isacsson | Board of Directors | 0 companies |
| Walter Stuhlmann | Board of Directors | 0 companies |