| Revenue | DKK 63,1M | -28% |
| EBITDA | DKK 3,7M | -90% |
| Net profit | DKK -74M | +79% |
| Total assets | DKK 38,6M | -61% |
| Equity | DKK -447,4M | -20% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Revenue | 68.953 | 71.513 | 88.106 | 63.107 |
| Staff expenses | -22.716 | -29.511 | -35.685 | -34.794 |
| EBITDA | 46.101 | 41.834 | 36.405 | 3.729 |
| Depreciation & amort. | -22.334 | -21.162 | -18.595 | -65.951 |
| EBIT | 23.767 | 20.672 | 17.810 | -62.222 |
| Net financials | -9.594 | -6.070 | -356.943 | 119 |
| Profit before tax | 14.174 | 14.603 | -339.133 | -62.104 |
| Tax | 7.759 | 3.875 | 20.105 | 11.896 |
| Net profit | 6.415 | 10.728 | -359.238 | -73.999 |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Total assets | 395.758 | 418.483 | 97.889 | 38.556 |
| Equity | -24.910 | -14.182 | -373.420 | -447.420 |
| Long-term debt | 48.182 | 45.871 | 14.002 | 16.614 |
| Short-term debt | 372.485 | 386.793 | 457.306 | 462.609 |
| Total debt | 420.667 | 432.665 | 471.309 | 479.222 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
KB Founder | Founder | 2006 |
JS Founder | Founder | 2006 |
MK Founder | Founder | 2006 |
CO Founder | Founder | 2006 |
AO Founder | Founder | 2006 |
OG Founder | Founder | 2006 |
BE Founder | Founder | 2006 |
| Former (7) | ||
JE Deputy | Deputy | 2019 – 2021 |
RR Deputy | Deputy | 2019 – 2021 |
KA Deputy | Deputy | 2017 – 2021 |
BO Management | Management | 2008 – 2010 |
PC Management | Management | 2015 – 2023 |
KM Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
RC Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (18) | ||
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2023 – 2024 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2017 – 2019 | |
| Chairman | 2015 – 2019 | |
| Board of Directors | 2014 – 2024 | |
| Chairman | 2011 – 2014 | |
| Chairman | 2019 – 2021 | |
| Chairman | 2021 – 2023 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2007 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kiista Birkholm | Founder | 0 companies |
| Johannes Sidenius Kyed | Founder | 0 companies |
| Magga Krabbe Bjerre | Founder | 0 companies |
| Jonas Einar Tetlie | Deputy | 0 companies |
| Carsten Olsen | Founder | 0 companies |
| Rune Rydningen | Deputy | 0 companies |
| Kristian Arne Adolfsen | Deputy | 0 companies |
| Arent Ole Sakarias Heilmann | Founder | 0 companies |
| Ole Garby Ramlau-Hansen | Founder | 0 companies |
| Bent Ole Baunbæk | Management | 0 companies |
| Peter Christian Madsen | Management | 0 companies |
| Karsten Mathias Høy | Chief Executive Officer | 0 companies |
| Rasmus Christian Rasmussen | Management | 0 companies |
| Bolette Erna Maqe Nielsen | Founder | 0 companies |
| Børge Nilsen | Board of Directors | 0 companies |
| Karin Pedersen Thorsen | Board of Directors | 0 companies |
| Kjell Sletsjøe | Board of Directors | 0 companies |
| Andreas Haugen | Board of Directors | 0 companies |
| Trond Christensen | Board of Directors | 0 companies |
| Benn Harald Eidissen | Board of Directors | 0 companies |
| Villy Jensen | Board of Directors | 0 companies |
| Per Buhl Olsen | Board of Directors | 0 companies |
| Arnt Eirik Rørnes | Chairman | 0 companies |
| Sven Lyse | Board of Directors | 0 companies |
| Jonas Einar Tetlie | Board of Directors | 0 companies |
| Gunnar Moe | Chairman | 0 companies |
| Frode Michal Nilsen | Board of Directors | 0 companies |
| Finn Kilsgaard Mortensen | Chairman | 0 companies |
| Morten Støver | Chairman | 0 companies |
| Magnus Kibsgaard | Chairman | 0 companies |
| Frank Robert Jakobsen | Board of Directors | 0 companies |
| Jørgen Wæver Johansen | Board of Directors | 0 companies |