| Revenue | DKK 1,6B | -20% |
| EBITDA | DKK -54,5M | +92% |
| Net profit | DKK 829M | +135% |
| Total assets | DKK 3,2B | +52% |
| Equity | DKK 162,5M | +127% |
| Employees | 465 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.215.664 | 1.475.168 | 1.897.063 | 1.890.464 | 2.346.296 | 2.042.515 | 1.792.626 | 2.245.303 | 1.986.816 | 1.599.382 |
| Staff expenses | -0 | -301.074 | -322.938 | -392.321 | -196.920 | -228.485 | -215.744 | -267.904 | -490.630 | -484.368 |
| EBITDA | -15.565 | 75.756 | 55.121 | -152.599 | 387.275 | -154.841 | -549.816 | -385.457 | -673.358 | -54.465 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 6.129 | 887 | 649 | -0 | -0 | -0 |
| EBIT | -15.565 | 75.756 | 55.121 | -152.599 | 381.146 | -155.728 | -550.465 | -385.457 | -673.358 | -54.465 |
| Net financials | -87.381 | -26.708 | 60.244 | 96.556 | 66 | 19.173 | -15.725 | -97.579 | -1.454.704 | 1.028.038 |
| Profit before tax | -102.946 | 49.048 | 115.365 | -26.715 | 447.249 | -136.555 | -566.190 | -488.370 | -2.128.062 | 973.573 |
| Tax | -28.937 | 15.279 | 24.363 | 48.197 | 56.527 | -20.889 | 63.100 | -116.884 | 256.839 | 144.607 |
| Net profit | -74.009 | 33.769 | 91.002 | -74.912 | 390.722 | -115.666 | -503.090 | -371.486 | -2.384.901 | 828.966 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.693.521 | 2.406.944 | 2.521.355 | 2.426.495 | 2.651.568 | 4.090.943 | 3.733.699 | 3.460.247 | 2.105.002 | 3.200.468 |
| Equity | 729.235 | 758.845 | 850.770 | 1.007.124 | 1.391.325 | 2.621.030 | 2.082.735 | 1.750.675 | -597.775 | 162.454 |
| Long-term debt | 477.689 | 576.703 | 829.348 | 542.904 | 561.613 | 699.489 | 679.750 | 559.586 | 538.260 | 568.539 |
| Short-term debt | 424.603 | 1.003.564 | 800.597 | 815.515 | 618.315 | 691.308 | 908.545 | 1.095.429 | 2.043.268 | 2.399.530 |
| Total debt | 902.292 | 1.580.267 | 1.629.945 | 1.358.419 | 1.179.928 | 1.390.797 | 1.588.295 | 1.655.015 | 2.581.528 | 2.968.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2023 | — | — |
NL Management | Management | 1959 | — | — |
LM Deputy | Deputy | 2016 | — | — |
LF Deputy | Deputy | 2017 | — | — |
CH Deputy | Deputy | 1959 | — | — |
FJ Deputy | Deputy | 2006 | — | — |
TN Deputy | Deputy | 1959 | — | — |
SL Deputy | Deputy | 2014 | — | — |
CC Management | Management | 2000 | — | — |
GL Deputy | Deputy | 2022 | — | — |
IB Management | Management | 1995 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 1959 | — | — |
FR Deputy | Deputy | 1959 | — | — |
GV Management | Management | 1995 | — | — |
HK Deputy | Deputy | 2004 | — | — |
SA Management | Management | 2006 | — | — |
SA Management | Management | 2004 | — | — |
PS | Deputy | 1959 | — | — |
LT Deputy | Deputy | 2022 | — | — |
TJ Management | Management | 2002 | — | — |
JK Deputy | Deputy | 1959 | — | — |
LE Management | Management | 2002 | — | — |
TA Management | Management | 2002 | — | — |
LS Deputy | Deputy | 2002 | — | — |
FG Management | Management | 2004 | — | — |
OM Deputy | Deputy | 1959 | — | — |
GI Deputy | Deputy | 2006 | — | — |
TK Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 1959 | — | — | |
| Deputy Chairman | 1959 | — | — | |
| Board of Directors | 1959 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1959 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 1998 | — | — | |
EB | Board of Directors | 2025 | — | — |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 1959 | — | — | |
| Deputy Chairman | 1959 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 1959 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1959 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XELLIA GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kocher | Management | 0 companies |
| Niels Lykke Graugaard | Management | 0 companies |
| Lars Mosberg | Deputy | 0 companies |
| Lone Finner | Deputy | 0 companies |
| Charlotte Hemmingsen | Deputy | 0 companies |
| Frank Jensen | Deputy | 0 companies |
| Tim Niss Corell | Deputy | 0 companies |
| Susanne Lisby | Deputy | 0 companies |
| Carl-Åke Carlsson | Management | 0 companies |
| Gisli Lukas Lundahl | Deputy | 0 companies |
| Ingrid Beichmann Wiik | Management | 0 companies |
| Jørgen Worning | Chief Executive Officer | 0 companies |
| Flemming Riber Larsen | Deputy | 0 companies |
| Gerner Vejrup | Management | 0 companies |
| Hans Ketel Ohm Laursen | Deputy | 0 companies |
| Steen Asferg Rasmussen | Management | 0 companies |
| Svend Andersen | Management | 0 companies |
| Preben Sigvard Franch Schrøder | Deputy | 0 companies |
| Lone Thiis | Deputy | 0 companies |
| Torben Jung Laursen | Management | 0 companies |
| Jacob Kortleven Holm | Deputy | 0 companies |
| Lis Else Kirkegaard | Management | 0 companies |
| Terje Aarbogh | Management | 0 companies |
| Lars Saaby Nielsen | Deputy | 0 companies |
| Finn Gjersøe | Management | 0 companies |
| Ole Mulvad | Deputy | 0 companies |
| Gert Ibsen | Deputy | 0 companies |
| Thor Kristiansen | Management | 0 companies |
| Flemming Bogø Jensen | Board of Directors | 0 companies |
| Niels Murmann | Board of Directors | 0 companies |
| Geelanie Rodriguez Briones | Board of Directors | 0 companies |
| Gitte Lisbeth Kofod | Board of Directors | 0 companies |
| Michael Uhd | Board of Directors | 0 companies |
| Mads Bodenhoff | Board of Directors | 0 companies |
| William P Altman | Board of Directors | 0 companies |
| Elsebeth Heldorf Knudsen | Board of Directors | 0 companies |
| Otto Feierskov Andreasen | Deputy Chairman | 0 companies |
| Per Rønsted | Board of Directors | 0 companies |
| Søren Hostrup | Chairman | 0 companies |
| Thomas Clement Guldager | Board of Directors | 0 companies |
| Stig Jarle Pettersen | Board of Directors | 0 companies |
| Anette Melchior Jensen | Board of Directors | 0 companies |
| Ricardo Pedro Storm | Board of Directors | 0 companies |
| Lars Beck Madsen | Board of Directors | 0 companies |
| Einar Wilhelm Sissener | Chairman | 0 companies |
| Michael Graakjær | Board of Directors | 0 companies |
| Bente Schmidt Nielsen | Board of Directors | 0 companies |
| Jette Elisabeth Skylark | Board of Directors | 0 companies |
| Thomas Schou Hunderup | Board of Directors | 0 companies |
| Astrid Spillum | Board of Directors | 0 companies |
| Jakob Toft Mossing | Board of Directors | 0 companies |
| Jack van Hulst | Board of Directors | 0 companies |
| Niels Søby | Board of Directors | 0 companies |
| Jakob Christian Andersen | Board of Directors | 0 companies |
| Søren Peter Thomsen | Board of Directors | 0 companies |
| Hans Bruun Ringsing | Board of Directors | 0 companies |
| Henriette Nielsen | Board of Directors | 0 companies |
| Aage Ole Egholm Larsen | Board of Directors | 0 companies |
| Sverre Bjertnes | Board of Directors | 0 companies |
| Eva Blem | Board of Directors | 0 companies |
| Oscar William Kaalstad | Board of Directors | 0 companies |
| Jeffrey Edward Smith | Board of Directors | 0 companies |
| Isadore Roy Cohen | Deputy Chairman | 0 companies |
| John Ramsay Stewart | Board of Directors | 0 companies |
| Johan Jesper Laier | Board of Directors | 0 companies |
| Martin Bech | Board of Directors | 0 companies |
| Lise Sylvest Helledi | Board of Directors | 0 companies |
| Lennart Bo Fredmark | Board of Directors | 0 companies |
| Roald Jøtun | Deputy Chairman | 0 companies |
| Charles Arthur Baker | Board of Directors | 0 companies |
| Kennet Ingvar Lundberg | Board of Directors | 0 companies |
| Torben Koch | Board of Directors | 0 companies |
| Hans Christian Hansen | Board of Directors | 0 companies |
| Jan Høgh Bergmann | Board of Directors | 0 companies |
| Mikkel Lyager Olsen | Chairman | 0 companies |