| Revenue | DKK 53,1M | +331% |
| EBITDA | DKK 29,2M | +376% |
| Net profit | DKK 18,8M | +141% |
| Total assets | DKK 281,5M | +19% |
| Equity | DKK 85M | +45% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 81.453 | 153.043 | 112.813 | 12.323 | 53.120 |
| Staff expenses | -11.231 | -15.857 | -18.446 | -22.911 | -23.950 |
| EBITDA | -7.150 | -1.127 | 7.565 | -10.588 | 29.170 |
| Depreciation & amort. | -133 | -65 | -73 | -506 | -650 |
| EBIT | -7.283 | -1.192 | 7.492 | -11.094 | 28.520 |
| Net financials | 3.534 | 14.406 | 11.273 | -31.272 | -11.983 |
| Profit before tax | -3.749 | 13.214 | 18.765 | -42.366 | 16.537 |
| Tax | -830 | 433 | 1.382 | 3.228 | -2.269 |
| Net profit | -2.919 | 12.781 | 17.383 | -45.594 | 18.806 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 163.453 | 213.562 | 251.917 | 236.369 | 281.538 |
| Equity | 25.092 | 39.558 | 62.869 | 58.639 | 84.976 |
| Long-term debt | 93.287 | 101.042 | 107.372 | 109.517 | 109.517 |
| Short-term debt | 43.856 | 72.460 | 81.518 | 61.822 | 84.599 |
| Total debt | 138.361 | 173.502 | 188.890 | 171.339 | 194.116 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JM Management | Management | 2024 |
CW Chief Executive Officer | Chief Executive Officer | 2024 |
SC Management | Management | 2023 |
| Former (7) | ||
BH Management | Management | 2013 – 2015 |
KJ Chief Executive Officer | Chief Executive Officer | 2010 – 2012 |
PT Chief Executive Officer | Chief Executive Officer | 2013 – 2015 |
RH Chief Executive Officer | Chief Executive Officer | 2005 – 2010 |
JJ Chief Executive Officer | Chief Executive Officer | 2015 – 2019 |
SF Chief Executive Officer | Chief Executive Officer | 2005 – 2005 |
CD Chief Executive Officer | Chief Executive Officer | 2012 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Deputy Chairman | 2023 | |
| Chairman | 2023 | |
| Former (18) | ||
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 2015 – 2023 | |
| Deputy Chairman | 2017 – 2023 | |
| Chairman | 2006 – 2006 | |
| Chairman | 2015 – 2023 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 2006 – 2009 | |
| Chairman | 2004 – 2005 | |
| Board of Directors | 1998 – 2002 | |
| Board of Directors | 2002 – 2004 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 2005 – 2009 | |
| Board of Directors | 2002 – 2004 | |
| Board of Directors | 2002 – 2005 | |
| Deputy Chairman | 2015 – 2017 | |
| Board of Directors | 1995 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Individual | 5–9.99% | 0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Hedegaard-Knudsen | Management | 0 companies |
| Jeffrey Michael Miltzow | Management | 0 companies |
| Karsten Jensen | Chief Executive Officer | 0 companies |
| Philip Tranberg Moe | Chief Executive Officer | 0 companies |
| Ralf Hansen | Chief Executive Officer | 0 companies |
| Jens Jørgensen | Chief Executive Officer | 0 companies |
| Colin William Crankshaw | Chief Executive Officer | 0 companies |
| Søren Faaberg | Chief Executive Officer | 0 companies |
| Christian Dan Andersen | Chief Executive Officer | 0 companies |
| Stephen Christopher Harrison | Management | 0 companies |
| Olaf Müller | Deputy Chairman | 0 companies |
| Niels Hyllested Andersen | Board of Directors | 0 companies |
| Jens Dalsgaard Løgstrup | Board of Directors | 0 companies |
| Kjeld Lindberg Iversen | Board of Directors | 0 companies |
| Thomas William Dedert | Board of Directors | 0 companies |
| Kenneth Emil Ajslev | Deputy Chairman | 0 companies |
| Ole Ejner Viggo Andersen | Chairman | 0 companies |
| Dietmar Heinisser | Chairman | 0 companies |
| Torben Alexander von Lowzow | Chairman | 0 companies |
| Bjarne Henning Jensen | Board of Directors | 0 companies |
| Allan Jørgensen | Chairman | 0 companies |
| Per Skougaard Jespersen | Chairman | 0 companies |
| Søren Hougaard | Board of Directors | 0 companies |
| Poul Erling Andersen | Board of Directors | 0 companies |
| Klaus Erik Gude | Board of Directors | 0 companies |
| Mette Kjær Odgaard | Board of Directors | 0 companies |
| Nicolai Winding Andersen | Board of Directors | 0 companies |
| Carlo Olsen | Board of Directors | 0 companies |
| Jørgen Ajslev | Deputy Chairman | 0 companies |
| Jørn Almdal | Board of Directors | 0 companies |