| Revenue | DKK 957M | +13% |
| EBITDA | DKK -65,2M | -22% |
| Net profit | DKK -69,7M | +50% |
| Total assets | DKK 721,7M | +1% |
| Equity | DKK 52M | -58% |
| Employees | 293 | — |
| Item | 2013 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 255.832 | 1.006.093 | 986.020 | 1.015.363 | 943.169 | 956.983 | 529.065 | 769.500 | 821.014 | 847.406 | 957.042 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -156.547 | -169.923 | -170.685 |
| EBITDA | 20.450 | 173.532 | 208.369 | 112.776 | 72.269 | 17.539 | -435 | -32.286 | -134.763 | -53.427 | -65.214 |
| Depreciation & amort. | -18.747 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.703 | 173.532 | 208.369 | 112.776 | 72.269 | 17.539 | -435 | -32.286 | -134.763 | -53.427 | -65.214 |
| Net financials | 25.798 | -5.258 | 68.544 | -1.136 | -834 | 181 | 374 | -1.981 | -9.833 | -146.698 | -18.663 |
| Profit before tax | 27.501 | 168.274 | 276.913 | 111.640 | 71.435 | 17.720 | -61 | -34.267 | -144.596 | -138.411 | -83.877 |
| Tax | 4.811 | 38.137 | 46.035 | 25.690 | 16.913 | 12.972 | 1.133 | -6.360 | -12.547 | -81 | -14.181 |
| Net profit | 22.690 | 130.137 | 230.878 | 85.950 | 54.522 | 4.748 | -1.194 | -27.907 | -132.049 | -138.330 | -69.696 |
| Item | 2013 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 681.427 | 964.780 | 714.257 | 763.436 | 729.467 | 923.565 | 717.105 | 797.458 | 781.382 | 717.078 | 721.729 |
| Equity | 254.013 | 350.529 | 444.415 | 511.342 | 567.016 | 660.586 | 490.245 | 358.294 | 257.705 | 124.122 | 51.957 |
| Long-term debt | 38.268 | 0 | 0 | 0 | 0 | 0 | 5.042 | 5.042 | 0 | 0 | 0 |
| Short-term debt | 398.826 | 603.108 | 252.267 | 237.499 | 145.282 | 250.139 | 203.309 | 430.448 | 523.677 | 592.956 | 669.772 |
| Total debt | 417.960 | 603.108 | 252.267 | 237.499 | 145.282 | 250.139 | 208.351 | 435.490 | 523.677 | 592.956 | 669.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Management | Management | 2009 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
Fd Management | Management | 2014 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
KJ Management | Management | 2017 | — | — |
LS Management | Management | 2004 | — | — |
HM | Deputy | 2026 | — | — |
TE Management | Management | 2007 | — | — |
DN Deputy | Deputy | 2013 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MH Deputy | Deputy | 2013 | — | — |
LJ Deputy | Deputy | 2008 | — | — |
IS Management | Management | 2008 | — | — |
BH Deputy | Deputy | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2005 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Høj | Management | 0 companies |
| Mads Waagepetersen | Chief Executive Officer | 0 companies |
| Fernando di Gaetano | Management | 0 companies |
| Brian Rønsholdt | Chief Executive Officer | 0 companies |
| Kevin James Rush | Management | 0 companies |
| Leif Stig Bergvall Hansen | Management | 0 companies |
| Henrik Mølgaard Christensen | Deputy | 0 companies |
| Terkel Esben Laursen | Management | 0 companies |
| Daniel Nick Hayden | Deputy | 0 companies |
| Anders Micael Höglund | Chief Executive Officer | 0 companies |
| Marie Holm Jakobsen | Deputy | 0 companies |
| Lars Jensen | Deputy | 0 companies |
| Ivan Snogdal Thyregod | Management | 0 companies |
| Britt Hausted Schmidt | Deputy | 0 companies |
| Flemming Skov Jensen | Deputy Chairman | 0 companies |
| Lars Ebbesen | Board of Directors | 0 companies |
| Flemming Ammentorp Østergaard | Chairman | 0 companies |
| Karsten Ørnfeldt Svensson | Board of Directors | 0 companies |
| Andrea Racca | Board of Directors | 0 companies |
| Steen Thy Jensen | Board of Directors | 0 companies |
| Ole Bonde Larsen | Board of Directors | 0 companies |
| Giorgio Gagnor | Board of Directors | 0 companies |
| Luca Mignini | Chairman | 0 companies |
| Karl Kristian Andersen Husballe | Board of Directors | 0 companies |
| Alberto Cavalleris | Board of Directors | 0 companies |
| Claus Hjorth Christensen | Board of Directors | 0 companies |
| Birgitte Morell | Board of Directors | 0 companies |
| Andrew Ridler | Board of Directors | 0 companies |
| Jørn Olsen | Board of Directors | 0 companies |
| Inge Hostrup | Board of Directors | 0 companies |
| Richard Landers | Board of Directors | 0 companies |
| Carsten Birk Nielsen | Deputy Chairman | 0 companies |
| Peter Lund | Board of Directors | 0 companies |
| Trine Valther Føns | Board of Directors | 0 companies |
| Keld Askær Sørensen | Chairman | 0 companies |
| Thomas Russell Smith | Board of Directors | 0 companies |
| Hans Christian Korsgård Madsen | Board of Directors | 0 companies |
| Berit Gita Neigaard | Board of Directors | 0 companies |
| Henrik Broksø Thulesen | Board of Directors | 0 companies |
| Lars Rabe Tønnesen | Board of Directors | 0 companies |
| Anette Larsen | Board of Directors | 0 companies |
| Christophe Pierre Manfred Neumann | Chairman | 0 companies |
| Sonja Lund Jensen | Board of Directors | 0 companies |
| Gudmund Tyge Korsgaard | Board of Directors | 0 companies |
| Orla Topholt | Board of Directors | 0 companies |