| Revenue | DKK 2,5B | +9% |
| EBITDA | DKK -68,6M | -216% |
| Net profit | DKK -205,1M | -424% |
| Total assets | DKK 3,6B | -2% |
| Equity | DKK -760,4M | -29% |
| Employees | 852 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.464.200 | 3.571.700 | 4.274.000 | 5.032.300 | 5.583.300 | 5.226.300 | 1.355.400 | 1.814.400 | 2.216.100 | 2.266.900 | 2.479.200 |
| Staff expenses | -634.000 | -928.500 | -1.111.800 | -1.331.300 | -1.546.600 | -1.401.100 | -264.900 | -259.000 | -279.000 | -304.900 | -300.200 |
| EBITDA | 364.200 | 457.100 | 354.600 | 310.000 | 3.100 | 1.060.800 | -886.100 | 145.500 | -18.100 | 59.200 | -68.600 |
| Depreciation & amort. | -77.700 | -113.400 | -167.900 | -220.800 | -260.100 | -992.600 | -152.700 | -121.900 | -122.000 | -137.500 | -147.100 |
| EBIT | 286.500 | 343.700 | 186.700 | 89.200 | -257.000 | 68.200 | -1.038.800 | 23.600 | -140.100 | -78.300 | -215.700 |
| Net financials | -23.700 | -9.500 | 2.400 | 21.500 | -31.700 | -24.200 | -294.600 | -68.600 | -90.400 | 50.400 | -219.800 |
| Profit before tax | 259.300 | 291.300 | 128.800 | 25.700 | -585.700 | -25.600 | -1.509.900 | 12.800 | -166.600 | 84.000 | -252.600 |
| Tax | 63.600 | 81.500 | 46.700 | 21.600 | -44.300 | 49.200 | 139.700 | -17.400 | -0 | -0 | -0 |
| Net profit | 195.700 | 209.800 | 82.100 | 4.100 | -541.400 | -223.600 | -1.649.600 | 30.200 | -122.500 | 63.400 | -205.100 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.555.900 | 2.009.900 | 2.743.500 | 2.848.400 | 3.666.200 | 5.745.600 | 2.478.800 | 2.980.600 | 3.638.300 | 3.653.500 | 3.580.800 |
| Equity | -99.500 | -130.300 | -23.600 | -220.800 | 21.300 | 180.100 | -770.400 | -525.900 | -659.800 | -591.200 | -760.400 |
| Long-term debt | 806.300 | 727.900 | 1.575.000 | 1.617.900 | 1.507.000 | 3.302.100 | 1.799.600 | 1.987.100 | 2.005.700 | 2.250.500 | 330.400 |
| Short-term debt | 849.100 | 1.402.800 | 1.171.800 | 1.431.000 | 2.112.900 | 2.229.900 | 1.429.200 | 1.449.600 | 2.214.600 | 1.971.400 | 3.987.700 |
| Total debt | 1.655.400 | 2.140.200 | 2.767.100 | 3.069.200 | 3.644.900 | 5.565.500 | 3.249.200 | 3.506.500 | 4.298.100 | 4.244.700 | 4.341.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2012 | — | — |
ET | Audit | 1991 | — | — |
CK Management | Management | 2019 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CF Management | Management | 2017 | — | — |
HS Management | Management | 2013 | — | — |
GB Management | Management | 1991 | — | — |
DV Unofficial title | Unofficial title | 2011 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SM | Deputy | 2013 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
GK Management | Management | 2013 | — | — |
SN Management | Management | 2005 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
XJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
NP | Deputy | 2015 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 28.05.2025 ApS | Company | 66.7% | 66.7% | 2025 |
MIR Tiger ApS | Company | 10.0% | 10.0% | 2025 |
MANI Holding Invest ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 0.0% | 50.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2021 | |
MITCO ApS | Company | 25.0% | 25.0% | 2012 |
DANSKE BANK A/S | Company | 0.0% | 50.0% | 2025 |
Selskab X Holding ApS | Company | 90.0% | 0.0% | 2025 |
FTC ManCo ApS | Company | 5.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Tahir Hussain | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Christian Kofoed Hertz Jakobsen | Management | 0 companies |
| Michael Hauge Sørensen | Chief Executive Officer | 0 companies |
| Carsten Fensholt | Management | 0 companies |
| Henrik Skov | Management | 0 companies |
| Grzegorz Beglaubter | Management | 0 companies |
| Dorte Vibeke Jensen Therkildsen | Unofficial title | 0 companies |
| Mette Maix | Chief Executive Officer | 0 companies |
| Simon Max Bloch Lajboschitz | Deputy | 0 companies |
| Lennart Bent Lajboschitz | Chief Executive Officer | 0 companies |
| Christian Mariager | Chief Executive Officer | 0 companies |
| Gert Keld Jensen | Management | 0 companies |
| Søren Nis Thøgersen | Management | 0 companies |
| Jens Aarup Mikkelsen | Chief Executive Officer | 0 companies |
| Xavier Jacques Antoine Vidal | Chief Executive Officer | 0 companies |
| Nicholas Povl Zilstorff Hooge | Deputy | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Anders Misund | Board of Directors | 0 companies |
| Martin le Sage de Fontenay Jermiin | Board of Directors | 0 companies |
| Josef Lajboschitz | Board of Directors | 0 companies |
| Mads Munkholt Ditlevsen | Board of Directors | 0 companies |
| Rolf Eriksen | Board of Directors | 0 companies |
| Morten Hummelmose | Board of Directors | 0 companies |
| Ole Andersen | Chairman | 0 companies |
| Jacob Bier | Deputy Chairman | 0 companies |
| Manel Adell Domingo | Board of Directors | 0 companies |
| Suzanne Bloch Lajboschitz | Board of Directors | 0 companies |
| Casper Lykke Pedersen | Board of Directors | 0 companies |
| Vagn Ove Sørensen | Chairman | 0 companies |
| Nikolaj Vejlsgaard | Chairman | 0 companies |
| Margaret McDonald | Board of Directors | 0 companies |
| Ivan Rasmussen | Board of Directors | 0 companies |
| Tore Thorstensen | Board of Directors | 0 companies |
| Matthias Martin Wittkowski | Board of Directors | 0 companies |
| John Staunsbjerg Dueholm | Chairman | 0 companies |
| Lars Thomassen | Board of Directors | 0 companies |