| Revenue | DKK 1,1B | +6% |
| EBITDA | DKK 250,9M | +242% |
| Net profit | DKK 247,9M | +76% |
| Total assets | DKK 1,2B | +20% |
| Equity | DKK 848,9M | +41% |
| Employees | 329 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 29.109 | 59.590 | 61.904 | — | 179.885 | 234.903 | 307.836 | 408.278 | 514.466 | 669.167 | 856.695 | 1.003.151 | 1.063.453 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -97.426 | -132.510 | -147.347 | -164.411 | -179.673 | -0 | -114.795 | -68.770 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | -23.853 | -42.508 | -81.857 | -98.455 | -102.008 | -92.909 | -140.916 | -53.110 | -10.875 | -630 | -25.008 | 73.342 | 250.947 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | -23.853 | -42.508 | -81.857 | -98.455 | -102.008 | -92.909 | -140.916 | -53.110 | -10.875 | -630 | -25.008 | 73.342 | 250.947 |
| Net financials | 0 | 0 | 0 | 0 | -209 | -9.837 | -16.517 | -87.855 | -83.127 | -80.928 | -72.259 | -70.997 | -95.620 | 11.887 | 35.304 | 4.836 | 66.815 |
| Profit before tax | — | — | — | — | -24.062 | -52.345 | -98.374 | -186.310 | -185.135 | -173.837 | -158.875 | -124.107 | -106.495 | 11.257 | 10.296 | 78.178 | 317.762 |
| Tax | -0 | -0 | -0 | -0 | -0 | -2.500 | -6.250 | -5.875 | -5.500 | -5.500 | -5.500 | 72 | -5.500 | -3.374 | -5.500 | -62.866 | 69.845 |
| Net profit | — | — | — | — | -24.062 | -49.845 | -92.124 | -180.435 | -179.635 | -168.337 | -153.375 | -124.107 | -100.995 | 14.631 | 15.796 | 141.044 | 247.917 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 88.392 | 187.736 | 113.912 | 453.370 | 289.840 | 160.282 | 88.448 | 278.262 | 346.857 | 858.940 | 900.607 | 999.639 | 1.194.975 |
| Equity | — | — | — | — | 65.889 | 150.716 | 53.867 | 380.320 | 196.773 | 46.203 | -104.190 | 123.913 | 44.888 | 561.516 | 577.646 | 601.010 | 848.927 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.209 | 6.488 | 2.343 | 48.422 | 9.127 | 87.886 | 71.365 | 74.509 | 77.557 | 84.012 |
| Short-term debt | 0 | 0 | 0 | 0 | 22.503 | 36.567 | 60.045 | 70.841 | 86.579 | 106.728 | 136.103 | 145.223 | 214.084 | 226.059 | 248.452 | 321.072 | 262.036 |
| Total debt | 0 | 0 | 0 | 0 | 22.503 | 36.567 | 60.045 | 73.050 | 93.067 | 109.071 | 184.525 | 154.349 | 301.969 | 297.424 | 322.961 | 398.629 | 346.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2014 | — | — |
UF Management | Management | 2014 | — | — |
DL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2017 | |
SEED CAPITAL DENMARK II K/S | Company | 15.0% | 15.0% | 2019 |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Asbjørn Heine | Management | 0 companies |
| Ulrik Feldstedt Hjorth | Management | 0 companies |
| Donna Louise Murray Vilhelmsen | Chief Executive Officer | 0 companies |
| Simon Christopher Cook | Board of Directors | 0 companies |
| Mohammed Ali Anjarwala | Board of Directors | 0 companies |
| Hanno Damm | Board of Directors | 0 companies |
| Gregers Kronborg | Board of Directors | 0 companies |
| Mikkel Weider | Board of Directors | 0 companies |
| Adrian Peter Blair | Chairman | 0 companies |
| Frank Espersen | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Chairman | 0 companies |
| Niels Otto Thiesen | Board of Directors | 0 companies |
| Jeppe Heinrich Zink | Board of Directors | 0 companies |
| Björn Arne Lindberg | Board of Directors | 0 companies |
| Benjamin John Bieder Holmes | Board of Directors | 0 companies |
| Benjamin Clark Johnson | Board of Directors | 0 companies |
| Carolyn Hay | Chairman | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Peter Holten Mühlmann | Board of Directors | 0 companies |
| Krishna Visvanathan | Board of Directors | 0 companies |
| Jens Erik Jepsen Christensen | Chairman | 0 companies |
| Timothy Grainger Weller | Chairman | 0 companies |
| Angela Charlotte Seymour-Jackson | Board of Directors | 0 companies |