| Revenue | DKK 3,3B | — |
| EBITDA | DKK 248M | +4166% |
| Net profit | DKK 337M | +290% |
| Total assets | DKK 4,9B | +60% |
| Equity | DKK 1,9B | -7% |
| Employees | 12 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.863.300 | 2.223.600 | 3.500 | 3.200 | 3.000 | 0 | 0 | 0 | 0 | 0 | 3.252.000 |
| Staff expenses | -3.201.500 | -455.600 | -4.800 | -5.300 | -3.000 | -0 | -0 | -0 | -0 | -0 | -393.000 |
| EBITDA | 1.060.800 | 265.900 | -4.400 | -10.500 | -900 | -2.000 | -1.900 | -5.900 | -7.900 | -6.100 | 248.000 |
| Depreciation & amort. | -556.100 | -113.900 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 43.000 | -8.000 |
| EBIT | 504.700 | 152.000 | -4.400 | -10.500 | -900 | -2.000 | -1.900 | -5.900 | -7.900 | 36.900 | 240.000 |
| Net financials | -98.500 | -6.100 | 9.500 | 944.700 | 8.700 | 10.500 | 38.300 | 56.600 | 121.400 | 59.000 | 34.000 |
| Profit before tax | 406.200 | 28.100 | 5.100 | 934.200 | 7.800 | 8.500 | 36.400 | 50.700 | 113.500 | 95.900 | 274.000 |
| Tax | 126.100 | 26.900 | 600 | -1.900 | 1.600 | -500 | 6.100 | -9.400 | 24.000 | 9.500 | -38.000 |
| Net profit | 280.100 | 1.200 | 4.500 | 936.100 | 6.200 | 9.000 | 30.300 | 41.300 | 89.500 | 86.400 | 337.000 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.338.000 | 1.683.600 | 1.392.100 | 1.351.600 | 1.438.200 | 1.277.600 | 1.701.300 | 1.709.300 | 2.262.600 | 3.042.600 | 4.859.000 |
| Equity | 5.975.100 | 809.500 | 1.103.300 | 1.010.300 | 1.162.200 | 1.164.800 | 1.449.300 | 1.485.500 | 1.571.500 | 1.999.500 | 1.853.000 |
| Long-term debt | 2.091.400 | 241.800 | 800 | 163.600 | 103.300 | 31.600 | 62.200 | 54.700 | 400 | 700 | 1.364.000 |
| Short-term debt | 3.941.800 | 572.400 | 288.000 | 177.700 | 172.700 | 81.200 | 189.800 | 169.100 | 690.700 | 1.042.400 | 1.579.000 |
| Total debt | 6.033.200 | 814.200 | 288.800 | 341.300 | 276.000 | 112.800 | 252.000 | 223.800 | 691.100 | 1.043.100 | 2.943.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Deputy | Deputy | 2026 | — | — |
PK Deputy | Deputy | 2024 | — | — |
| Deputy | 2026 | — | — | |
BF | Deputy | 2026 | — | — |
MF Management | Management | 2026 | — | — |
CE Management | Management | 2023 | — | — |
JJ Deputy | Deputy | 2024 | — | — |
LA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2018 | |
NORDEA FUND MANAGEMENT, FILIAL AF NORDEA FUNDS OY, FINLAND | Company | 5.0% | 5.0% | 2014 |
KIRKBI Investment Management A/S | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2013 | |
Arbejdsmarkedets Tillægspension | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Erling Bergø | Deputy | 0 companies |
| Pia Kaaber Bossen | Deputy | 0 companies |
| Christoffer Baltzer Nørgaard Larsen | Deputy | 0 companies |
| Bo Flemming Kjærsgaard Olsen | Deputy | 0 companies |
| Michael Francis Yong Montejo | Management | 0 companies |
| Claes Erik Sven Westerlind | Management | 0 companies |
| Jens Jacob Pickardt | Deputy | 0 companies |
| Line Andrea Fandrup | Management | 0 companies |
| Allan Sølberg Ellekær | Board of Directors | 0 companies |
| Martin Tranberg Nielsen | Board of Directors | 0 companies |
| Nebahat Albayrak | Board of Directors | 0 companies |
| Jens Peter Due Olsen | Chairman | 0 companies |
| Ákos Frank | Board of Directors | 0 companies |
| Rene Svendsen-Tune | Deputy Chairman | 0 companies |
| Pernille Blume Simonsen | Board of Directors | 0 companies |
| Karla Marianne Lindahl | Board of Directors | 0 companies |
| Anne Vedel Lauridsen | Board of Directors | 0 companies |
| Andreas Nauen | Board of Directors | 0 companies |
| John Erik Andersen | Board of Directors | 0 companies |
| Jean Leif Iversen | Board of Directors | 0 companies |