| Revenue | — | — |
| EBITDA | DKK -81,5M | +96% |
| Net profit | DKK -80,6M | +96% |
| Total assets | DKK 13,4B | +174% |
| Equity | DKK 13,4B | +176% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -107.629 | 10.639 | -597 | -278.862 | -401.783 | -571.826 | -563 | -115.931 | -1.849.910 | -81.521 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -107.629 | 10.639 | -597 | -278.862 | -401.783 | -571.826 | -563 | -115.931 | -1.849.910 | -81.521 |
| Net financials | -106.333 | 10.654 | -1.453.568 | -278.590 | -402.161 | -599.151 | -544.157 | -68.294 | -1.750.725 | 636 |
| Profit before tax | -107.098 | 9.760 | -1.454.165 | -279.415 | -403.609 | -599.605 | -544.720 | -120.263 | -1.850.205 | -83.258 |
| Tax | -897 | 4.069 | -128 | -170 | 4.131 | -1.935 | 884 | -0 | -411 | -2.609 |
| Net profit | -106.201 | 5.691 | -1.454.037 | -279.245 | -407.740 | -597.670 | -545.604 | -120.263 | -1.849.794 | -80.649 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.557.016 | 3.915.131 | 2.009.667 | 2.306.327 | 2.902.615 | 3.107.933 | 3.681.190 | 4.968.070 | 4.894.605 | 13.413.541 |
| Equity | 4.366.935 | 3.699.897 | 1.813.848 | 2.094.111 | 2.659.925 | 3.076.274 | 3.606.699 | 4.838.598 | 4.852.670 | 13.381.516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 190.081 | 215.234 | 195.819 | 212.216 | 242.690 | 31.659 | 74.491 | 129.472 | 41.935 | 32.025 |
| Total debt | 190.081 | 215.234 | 195.819 | 212.216 | 242.690 | 31.659 | 74.491 | 129.472 | 41.935 | 32.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2019 | — | — |
JP Management | Management | 2024 | — | — |
EC Management | Management | 2025 | — | — |
AA Management | Management | 2010 | — | — |
KZ Management | Management | 2025 | — | — |
SJ Management | Management | 2019 | — | — |
MN Management | Management | 2012 | — | — |
SJ Management | Management | 2012 | — | — |
FH Management | Management | 2019 | — | — |
RA Management | Management | 2013 | — | — |
LA Management | Management | 2022 | — | — |
KM Management | Management | 2001 | — | — |
KS Management | Management | 2018 | — | — |
AJ Management | Management | 2015 | — | — |
LP Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| John Patrick Ching | Management | 0 companies |
| Ewan Chesser | Management | 0 companies |
| Alexander Ashford | Management | 0 companies |
| Kaj Zuidam | Management | 0 companies |
| Simon John Owens | Management | 0 companies |
| Melanie Nicola Abrahams | Management | 0 companies |
| Susan Justine Silvani | Management | 0 companies |
| Flemming Helgeland | Management | 0 companies |
| Ronald Alvin Wilson | Management | 0 companies |
| Luis Aguilar Jr | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Kristian Svendsen | Management | 0 companies |
| Angly Johansen | Management | 0 companies |
| Lars Phillip Comerford | Management | 0 companies |
| Neil Jones | Chairman | 0 companies |
| Allan Thomson | Board of Directors | 0 companies |
| Trond Unneland | Chairman | 0 companies |
| Steven Nigel Wilson | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Geoffrey Stephen Birkett Dover | Board of Directors | 0 companies |