| Revenue | DKK 3,6M | -457% |
| EBITDA | DKK 2M | +240% |
| Net profit | DKK 1,5M | +203% |
| Total assets | DKK 20,5M | +218% |
| Equity | DKK 10M | +1611% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -274 | -334 | 160 | -392 | 333 | 853 | 657 | -58 | -407 | -1.842 | 739 | -1.015 | 3.628 |
| Staff expenses | -65 | -99 | -0 | -2 | -299 | -845 | -621 | -410 | -337 | -415 | -272 | -446 | -1.585 |
| EBITDA | -339 | -433 | 160 | -395 | 33 | 8 | 36 | -468 | -743 | -2.257 | 466 | -1.461 | 2.044 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -10 | -10 | -15 | -12 | -12 | -22 | -25 | -40 | -44 |
| EBIT | -339 | -433 | 160 | -395 | 24 | -2 | 22 | -480 | -755 | -2.279 | 441 | -1.501 | 1.999 |
| Net financials | -10 | -23 | -22 | -27 | 21 | 23 | 91 | 10 | 66 | -35 | -23 | 70 | 19 |
| Profit before tax | -348 | -456 | 137 | -422 | 44 | 21 | 113 | -470 | -690 | -2.313 | 418 | -1.431 | 2.019 |
| Tax | -2 | -0 | -5 | -127 | -0 | -0 | -264 | -0 | -0 | -0 | -0 | -0 | 548 |
| Net profit | -346 | -456 | 143 | -294 | 44 | 21 | 377 | -470 | -690 | -2.313 | 418 | -1.431 | 1.470 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 243 | 802 | 478 | 6.226 | 4.784 | 4.266 | 2.251 | 3.092 | 3.852 | 5.749 | 6.454 | 20.495 |
| Equity | -266 | -723 | 120 | -174 | 170 | 191 | 568 | 98 | -592 | -2.905 | 2.013 | 582 | 9.959 |
| Long-term debt | 0 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 34 | 0 | 0 |
| Short-term debt | 491 | 966 | 681 | 652 | 6.056 | 4.594 | 3.696 | 2.153 | 3.684 | 6.680 | 3.702 | 5.872 | 10.536 |
| Total debt | 491 | 966 | 681 | 652 | 6.056 | 4.594 | 3.696 | 2.153 | 3.684 | 6.758 | 3.736 | 5.872 | 10.536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
CP Management | Management | 2007 | — | — |
MJ Unofficial title | Unofficial title | 2009 | — | — |
| Audit | 2008 | — | — | |
NP Management | Management | 2014 | — | — |
PQ Management | Management | 2006 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EVERGREEN HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Schulze | Management | 0 companies |
| Carsten Peter Wulf | Management | 0 companies |
| Morten Jensen | Unofficial title | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Nikolaj Peter Duckert | Management | 0 companies |
| Pia Quist | Management | 0 companies |
| Michael Lillelund Ravn | Chief Executive Officer | 0 companies |
| Anders Nicolai Petri | Board of Directors | 0 companies |
| Jan Barsballe | Board of Directors | 0 companies |
| Ole Holtved | Board of Directors | 0 companies |
| Morten Løw | Chairman | 0 companies |
| Adam Grønlykke Mollerup | Board of Directors | 0 companies |