| Revenue | DKK 340M | -8% |
| EBITDA | DKK 186,3M | +13% |
| Net profit | DKK 287,6M | +2% |
| Total assets | DKK 3,8B | +14% |
| Equity | DKK 3,3B | +12% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 722.869 | 549.943 | 616.872 | 368.110 | 339.959 |
| Staff expenses | -18.508 | -85.215 | -66.720 | -53.092 | -44.793 |
| EBITDA | 100.806 | 98.101 | 198.350 | 164.756 | 186.331 |
| Depreciation & amort. | -64.050 | -58.365 | -40.840 | -19.715 | -6.406 |
| EBIT | 36.756 | 39.736 | 157.510 | 145.041 | 179.925 |
| Net financials | 52.479 | 87.936 | 98.716 | 201.926 | 171.592 |
| Profit before tax | 89.235 | 131.764 | 256.226 | 346.967 | 351.517 |
| Tax | -119.927 | 16.513 | 65.180 | 65.575 | 63.878 |
| Net profit | 209.162 | 115.250 | 191.046 | 281.392 | 287.639 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.064.595 | 3.229.322 | 3.339.255 | 3.309.907 | 3.784.985 |
| Equity | 2.324.250 | 2.404.569 | 2.647.777 | 2.933.875 | 3.295.323 |
| Long-term debt | 151.729 | 339.301 | 33.224 | 12.270 | 27.979 |
| Short-term debt | 588.616 | 485.452 | 658.254 | 363.762 | 461.683 |
| Total debt | 740.345 | 824.754 | 691.478 | 376.032 | 489.662 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
EP Chief Executive Officer | Chief Executive Officer | 2025 |
ME Management | Management | 2024 |
| Former (11) | ||
DO Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
AG | Audit | 2001 – 2009 |
DE Management | Management | 2017 – 2020 |
JH Management | Management | 2020 – 2022 |
KE Management | Management | 2013 – 2017 |
MS Management | Management | 2001 – 2017 |
ET Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
PD Management | Management | 2022 – 2024 |
LB Management | Management | 2022 – 2024 |
MD Chief Executive Officer | Chief Executive Officer | 2017 – 2020 |
AR Management | Management | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
| Board of Directors | 2018 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2021 | |
| Former (20) | ||
| Board of Directors | 2013 – 2015 | |
| Chairman | 2017 – 2024 | |
| Board of Directors | 2005 – 2006 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 2018 – 2024 | |
| Chairman | 2004 – 2004 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2005 – 2006 | |
| Chairman | 2006 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 25–33.32% | 25–33.32% | 2011 | |
| Individual | 10–14.99% | 10–14.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| David O'Flanagan | Chief Executive Officer | 0 companies |
| Anders Gosvig Ladegaard | Audit | 0 companies |
| Eric Peter Stine | Chief Executive Officer | 0 companies |
| Daniel Edwin Griggs | Management | 0 companies |
| John Houston Gardiner | Management | 0 companies |
| Kim Elsass | Management | 0 companies |
| Michael Seifert | Management | 0 companies |
| Michael Edward Bannon | Management | 0 companies |
| Efstathios Tzikakis | Chief Executive Officer | 0 companies |
| Peter David | Management | 0 companies |
| Lutz Bertil Majer | Management | 0 companies |
| Mark David Frost | Chief Executive Officer | 0 companies |
| Ahmed Rubaie | Management | 0 companies |
| Jakob Hjorth Christensen | Board of Directors | 0 companies |
| Bjarne Kock Hansen | Board of Directors | 0 companies |
| Darren Roos | Chairman | 0 companies |
| Jonas Persson | Chairman | 0 companies |
| Michael Ouissi | Board of Directors | 0 companies |
| Peter Alfred Warnøe | Board of Directors | 0 companies |
| Ole Sas Thrane | Board of Directors | 0 companies |
| Bert Alfons Janssens | Board of Directors | 0 companies |
| Margaret Buggie | Board of Directors | 0 companies |
| Christian Shin Høegh Andersen | Board of Directors | 0 companies |
| Thomas Kirk Albert | Board of Directors | 0 companies |
| Saleah Hassen Laher | Board of Directors | 0 companies |
| Robert Calderoni | Board of Directors | 0 companies |
| Dominik Vincent Stein | Chairman | 0 companies |
| Robert Delmar Burke | Board of Directors | 0 companies |
| Morten Hummelmose | Board of Directors | 0 companies |
| Constance Lisa Pauline Minc ép. Choufani | Board of Directors | 0 companies |
| David Li Yuan | Board of Directors | 0 companies |
| Craig Allen Conway | Board of Directors | 0 companies |
| Palle Viby Mogensen | Chairman | 0 companies |
| Robert Youngjohns | Board of Directors | 0 companies |
| Carsten Oliver Thoma | Board of Directors | 0 companies |
| Matteo Thun | Board of Directors | 0 companies |
| Sheila May Gulati | Board of Directors | 0 companies |
| Peter Westergaard Christensen | Board of Directors | 0 companies |
| Eric Leo Reiss | Board of Directors | 0 companies |
| Marjorie Lao | Board of Directors | 0 companies |
| Stig Hølledig | Chairman | 0 companies |