| Revenue | DKK 411,6M | -6% |
| EBITDA | DKK 16,8M | +254% |
| Net profit | DKK -8,2M | +76% |
| Total assets | DKK 134,7M | -40% |
| Equity | DKK 15,9M | -34% |
| Employees | 403 | — |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -22 | -13 | -66 | -172 | -107 | -116 | -197 | 397.420 | 546.292 | 435.680 | 411.569 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -119.927 | -174.710 | -160.531 | -156.524 |
| EBITDA | -61 | -22 | -13 | -66 | -172 | -107 | -116 | -197 | -4.224 | -12.568 | -10.879 | 16.758 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17.694 | -26.491 | -19.331 | -24.122 |
| EBIT | -61 | -22 | -13 | -66 | -172 | -107 | -116 | -197 | -21.918 | -39.059 | -30.210 | -7.364 |
| Net financials | 85.840 | -6.689 | -6.337 | -6.838 | -6.833 | -2.543 | -2.981 | -7.760 | -3.047 | -3.811 | -4.000 | -817 |
| Profit before tax | -108.103 | -6.711 | -6.350 | -6.904 | -7.005 | -2.650 | -3.097 | -7.957 | -24.965 | -42.870 | -34.210 | -8.181 |
| Tax | -0 | -1.577 | -10.888 | -7.326 | 50 | -720 | -666 | -1.749 | 22.104 | -0 | -0 | -0 |
| Net profit | -108.103 | -5.134 | 4.538 | 422 | -7.055 | -1.930 | -2.431 | -6.208 | -47.069 | -42.870 | -34.210 | -8.181 |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 525.199 | 529.391 | 473.703 | 465.107 | 574.268 | 452.246 | 456.546 | 478.825 | 268.090 | 213.962 | 225.505 | 134.705 |
| Equity | 149.558 | 269.324 | 243.855 | 244.277 | 237.222 | 235.292 | 232.861 | 226.653 | 51.084 | 8.214 | 24.066 | 15.885 |
| Long-term debt | 373.894 | 259.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.747 | 350 | 229.848 | 220.830 | 337.046 | 216.954 | 223.685 | 252.172 | 211.821 | 194.148 | 180.919 | 100.383 |
| Total debt | 375.641 | 260.067 | 229.848 | 220.830 | 337.046 | 216.954 | 223.685 | 252.172 | 211.821 | 194.148 | 180.919 | 100.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2007 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HE Management | Management | 2007 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
BC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SA | Founder | 2006 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
DW Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
EW Management | Management | 2006 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
BJ Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Grann | Management | 0 companies |
| Morten Solberg Nilsen | Chief Executive Officer | 0 companies |
| Ahmad Raad | Chief Executive Officer | 0 companies |
| Hans Erik Harald Selg | Management | 0 companies |
| Jan Henrik Andersen | Chief Executive Officer | 0 companies |
| Björn Christer Olsson | Chief Executive Officer | 0 companies |
| Sapling AcquisitionCo, Limited | Founder | 0 companies |
| Morten Solberg Nilsen | Chief Executive Officer | 0 companies |
| Dorte Westrup Gleie | Chief Executive Officer | 0 companies |
| Erik Winther | Management | 0 companies |
| Tina Brinck Duus | Chief Executive Officer | 0 companies |
| Bent Jakobsen | Management | 0 companies |
| Jette Krølbøll Hansen | Board of Directors | 0 companies |
| Päivi Ilona Keränen | Board of Directors | 0 companies |
| Stian Lund | Chairman | 0 companies |
| Nicholas Stuart Inkster | Chairman | 0 companies |
| Elena Katariina Heiska | Board of Directors | 0 companies |
| Kalle Petteri Ruuskanen | Chairman | 0 companies |
| Satya Christophe Henri Joseph Menard | Board of Directors | 0 companies |
| Jeremy James Fennell | Chairman | 0 companies |
| Omar Attar | Board of Directors | 0 companies |
| Nicholas Stuart Inkster | Chairman | 0 companies |
| Morten Solberg Nilsen | Board of Directors | 0 companies |