| Revenue | DKK 302,7M | +492% |
| EBITDA | DKK -3,2M | +99% |
| Net profit | DKK 39,7M | +107% |
| Total assets | DKK 0 | -100% |
| Equity | — | — |
| Employees | 655 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 118.542 | — | 13.132 | 7.785 | 15.434 | 21.096 | 25.288 | 40.447 | 69.112 | 7.778 | 51.174 | 302.712 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -6.086 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | 55.068 | — | -3.977 | -15.579 | -20.623 | -23.290 | -43.810 | -81.707 | -112.461 | -451.792 | -561.814 | -3.191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | 55.068 | — | -3.977 | -15.579 | -20.623 | -23.290 | -43.810 | -81.707 | -112.461 | -451.792 | -561.814 | -3.191 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -46.130 | 0 | 1.467 | 8.638 | 5.581 | -8.581 | 30.652 | 27.226 | -63.133 | 67.848 | -16.003 | 42.910 |
| Profit before tax | — | — | — | — | — | 8.938 | — | -2.510 | -6.941 | -15.042 | -31.871 | -13.158 | -54.481 | -175.594 | -383.944 | -577.817 | 39.719 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -823 | -801 | -752 | -739 | -737 | 950 | -363 | -367 | 5.377 | 3 |
| Net profit | — | — | — | — | — | 8.938 | — | -1.687 | -6.140 | -14.290 | -31.132 | -12.421 | -55.431 | -175.231 | -383.577 | -583.194 | 39.716 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 202.831 | 0 | 76.593 | 175.555 | 291.779 | 406.090 | 628.208 | 1.129.800 | 1.616.367 | 1.084.921 | 1.089.738 | 0 |
| Equity | — | — | — | — | — | 134.644 | — | 60.542 | 161.857 | 272.350 | 375.648 | 586.146 | 1.065.832 | 1.551.195 | 883.635 | 263.348 | — |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.619 | 12.877 | 100.930 | 655.119 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 68.187 | 0 | 16.051 | 13.698 | 19.429 | 30.442 | 42.062 | 54.349 | 52.295 | 99.163 | 163.932 | 0 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 68.187 | 0 | 16.051 | 13.698 | 19.429 | 30.442 | 42.062 | 63.968 | 65.172 | 200.093 | 819.051 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2021 | — | — |
AL Management | Management | 2021 | — | — |
RA Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
ST Management | Management | 2016 | — | — |
TP Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 5.0% | 5.0% | 2011 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Wolff Jensen | Management | 0 companies |
| Anni Lotte Kirstine Pedersen | Management | 0 companies |
| Rigele Abilock | Chief Executive Officer | 0 companies |
| Jan Møller Mikkelsen | Chief Executive Officer | 0 companies |
| Scott Thomas Smith | Management | 0 companies |
| Thomas Paul Soloway | Management | 0 companies |
| Jonathan Silverstein | Board of Directors | 0 companies |
| Rafaèle Tordjman | Board of Directors | 0 companies |
| Michael Gerhard Mayer | Board of Directors | 0 companies |
| Jim Healy | Board of Directors | 0 companies |
| Albert Cha | Chairman | 0 companies |
| Lars Holtug | Board of Directors | 0 companies |
| Edwin William de Graaf | Board of Directors | 0 companies |
| Birgitte Volck | Board of Directors | 0 companies |
| Dirk Kersten | Board of Directors | 0 companies |
| Martin Olin | Board of Directors | 0 companies |
| Siham Imani | Board of Directors | 0 companies |
| Lisa Jane Morrison | Board of Directors | 0 companies |
| William Carl Fairey Jr | Board of Directors | 0 companies |
| Rafaèle Elisabeth Tordjman | Board of Directors | 0 companies |
| Jean-Jacques Bienaime | Board of Directors | 0 companies |
| William Robert Ringo | Board of Directors | 0 companies |