| Revenue | DKK 366M | +25% |
| EBITDA | DKK 191M | +68% |
| Net profit | DKK 111,5M | +82% |
| Total assets | DKK 451,3M | +35% |
| Equity | DKK 238,1M | +88% |
| Employees | 379 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 192.257 | 215.055 | 63.068 | 292.394 | 366.004 |
| Staff expenses | -66.581 | -86.407 | -107.976 | -178.658 | -175.027 |
| EBITDA | 22.995 | 40.150 | -44.908 | 113.737 | 190.977 |
| Depreciation & amort. | -9.491 | -6.670 | -15.125 | -31.803 | -45.144 |
| EBIT | 13.503 | 33.480 | -60.033 | 81.933 | 145.833 |
| Net financials | -624 | 1.935 | 2.352 | -3.551 | -2.576 |
| Profit before tax | 12.879 | 35.415 | -57.681 | 78.382 | 143.256 |
| Tax | 2.805 | 7.829 | -12.518 | 17.268 | 31.778 |
| Net profit | 10.074 | 27.586 | -45.163 | 61.114 | 111.478 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 232.613 | 294.800 | 248.270 | 333.370 | 451.299 |
| Equity | 83.323 | 110.721 | 65.558 | 126.672 | 238.150 |
| Long-term debt | 58.069 | 55.824 | 42.103 | 25.804 | 10.037 |
| Short-term debt | 91.222 | 128.254 | 140.609 | 180.895 | 203.112 |
| Total debt | 149.290 | 184.079 | 182.712 | 206.698 | 213.149 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DM Management | Management | 2025 |
| Former (17) | ||
HJ Management | Management | 1999 – 2000 |
PR Management | Management | 2016 – 2017 |
CP Chief Executive Officer | Chief Executive Officer | 2008 – 2013 |
CB Chief Executive Officer | Chief Executive Officer | 2002 – 2003 |
TN Chief Executive Officer | Chief Executive Officer | 2005 – 2008 |
OP Chief Executive Officer | Chief Executive Officer | 2013 – 2017 |
PR Management | Management | 2016 – 2016 |
MA Management | Management | 1999 – 2005 |
BN Audit | Audit | 1999 – 2004 |
SK Chief Executive Officer | Chief Executive Officer | 2017 – 2021 |
TH Chief Executive Officer | Chief Executive Officer | 2021 – 2025 |
MG Management | Management | 2015 – 2016 |
JT Chief Executive Officer | Chief Executive Officer | 2002 – 2002 |
MH Management | Management | 2021 – 2022 |
IB Management | Management | 2000 – 2000 |
JL Management | Management | 2000 – 2002 |
LF Management | Management | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (22) | ||
| Board of Directors | 2000 – 2003 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2015 – 2021 | |
| Board of Directors | 1999 – 2003 | |
| Board of Directors | 2004 – 2009 | |
| Board of Directors | 2020 – 2023 | |
| Deputy Chairman | 2004 – 2004 | |
| Chairman | 2015 – 2016 | |
| Chairman | 1999 – 2002 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2015 – 2020 | |
| Chairman | 2016 – 2017 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 1999 – 2004 | |
| Deputy Chairman | 2004 – 2015 | |
| Chairman | 2004 – 2015 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 2002 – 2003 | |
| Deputy Chairman | 1999 – 2000 | |
| Chairman | 2021 – 2022 | |
| Chairman | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Laustsen | Management | 0 companies |
| Philip Radley | Management | 0 companies |
| Daniel McKenzie Dickinson | Management | 0 companies |
| Carsten Pedersen | Chief Executive Officer | 0 companies |
| Claus Bernt Schreiber | Chief Executive Officer | 0 companies |
| Tage Nielsen | Chief Executive Officer | 0 companies |
| Ole Palmå | Chief Executive Officer | 0 companies |
| Philip Radley | Management | 0 companies |
| Michael Axelsen | Management | 0 companies |
| Bent Nicolajsen | Audit | 0 companies |
| Søren Kristensen | Chief Executive Officer | 0 companies |
| Trine Hesselund Hopp Møller | Chief Executive Officer | 0 companies |
| Matthew Geoffrey Kidson | Management | 0 companies |
| Jørgen Torm | Chief Executive Officer | 0 companies |
| Mikkel Hemmersam | Management | 0 companies |
| Ib Bolvig Hansen | Management | 0 companies |
| Jørgen Lindhardt | Management | 0 companies |
| Leif Frimand Jensen | Management | 0 companies |
| Hans Carl Nielsen | Board of Directors | 0 companies |
| Mads Ries Davidsen | Board of Directors | 0 companies |
| Svend Blitskov | Board of Directors | 0 companies |
| Charles Vernon | Board of Directors | 0 companies |
| Søren Christian Sørensen | Board of Directors | 0 companies |
| Erik Ludvig Berendt | Board of Directors | 0 companies |
| Daniel Dickinson | Board of Directors | 0 companies |
| Michael Henriksen | Deputy Chairman | 0 companies |
| Robert Paul Finch | Chairman | 0 companies |
| Peter Brixtofte | Chairman | 0 companies |
| Dan Hammer | Chairman | 0 companies |
| Poul Jensen Nedergaard | Board of Directors | 0 companies |
| Thomas Spencer Williams | Board of Directors | 0 companies |
| Thomas Andrew Vernon | Chairman | 0 companies |
| Simon Svarrer | Board of Directors | 0 companies |
| Bjørn Strange | Board of Directors | 0 companies |
| Michael Vinther | Deputy Chairman | 0 companies |
| Allan Kim Pedersen | Chairman | 0 companies |
| Bente Pedersen | Board of Directors | 0 companies |
| Claus Torsten Gøtzsche Nielsen | Board of Directors | 0 companies |
| Mads Henrik Grove | Board of Directors | 0 companies |
| Poul Winckler | Deputy Chairman | 0 companies |
| Jan Møller Laursen | Chairman | 0 companies |
| Thomas Andrew Vernon | Chairman | 0 companies |