| Revenue | DKK 2,5M | +23% |
| EBITDA | DKK 2,5M | +23% |
| Net profit | DKK -905K | -81% |
| Total assets | DKK 21,7M | +12% |
| Equity | DKK -30,3M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 17.205 | 9.191 | 7.266 | 5.049 | 2.752 | 3.144 | 2.070 | 2.546 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.507 | 8.980 | 2.992 | 4.196 | 1.903 | 2.425 | 2.070 | 2.546 |
| Depreciation & amort. | -5.111 | -4.362 | -2.930 | -8.532 | -1.138 | -1.181 | -1.122 | -1.843 |
| EBIT | -2.604 | 4.618 | 62 | -4.336 | 764 | 1.244 | 948 | 703 |
| Net financials | -1.845 | -565 | -425 | -4.334 | -3.959 | -2.125 | -1.419 | -1.608 |
| Profit before tax | -4.449 | 4.053 | -363 | -8.670 | -3.195 | -881 | -471 | -905 |
| Tax | -1.343 | -1.907 | -896 | -966 | 1.529 | -70 | 30 | -0 |
| Net profit | -3.106 | 5.960 | 533 | -7.704 | -4.723 | -811 | -501 | -905 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 166.022 | 145.814 | 111.048 | 82.865 | 79.546 | 76.046 | 19.353 | 21.698 |
| Equity | -21.964 | -16.004 | -15.471 | -23.173 | -27.896 | -28.707 | -29.208 | -30.260 |
| Long-term debt | 27.469 | 51.557 | 35.958 | 25.556 | 24.557 | 11.332 | 10.357 | 9.369 |
| Short-term debt | 158.642 | 109.928 | 90.561 | 80.482 | 82.885 | 93.421 | 38.205 | 42.589 |
| Total debt | 186.111 | 161.485 | 126.519 | 106.038 | 107.442 | 104.753 | 48.562 | 51.958 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JR Management | Management | 2007 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
AF Audit | Audit | 1977 | — | — |
HG Management | Management | 2014 | — | — |
HC Management | Management | 2014 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
NF Management | Management | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — | |
UF | Board of Directors | 1977 | — | — |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1977 | — | — | |
PT | Chairman | 2013 | — | — |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dagrofa ApS | Company | 100.0% | 100.0% | 2017 |
Mahia 17 ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Gotfred Stordal Christiansen | Chief Executive Officer | 0 companies |
| Jens Rask | Management | 0 companies |
| Mogens Haahr Bagger | Chief Executive Officer | 0 companies |
| Bent Brønd | Chief Executive Officer | 0 companies |
| Arne Frandsen | Audit | 0 companies |
| Harald Grøndahl | Management | 0 companies |
| Henrik Christiansen | Management | 0 companies |
| Jesper Munck Loiborg | Chief Executive Officer | 0 companies |
| Niels Fog | Management | 0 companies |
| Torbjørn Rankin Malmsteen | Board of Directors | 0 companies |
| Henrik Gundelach | Chairman | 0 companies |
| Ulla Fog | Board of Directors | 0 companies |
| Søren Rye Vadmand | Board of Directors | 0 companies |
| Villy Rasmussen | Chairman | 0 companies |
| Jesper Teddy Lok | Chairman | 0 companies |
| Elvar Kvist Thomsen | Board of Directors | 0 companies |
| Per Thau | Chairman | 0 companies |
| Mette Waltorp | Board of Directors | 0 companies |
| Tomas Kirstein Brammer Pietrangeli | Chairman | 0 companies |
| Stig Gøtzsche | Board of Directors | 0 companies |
| Birgitte Arnfred Kristensen | Board of Directors | 0 companies |
| Carsten Møller Christiansen | Board of Directors | 0 companies |