| Revenue | DKK 31,4M | -25% |
| EBITDA | DKK -31,7M | -111670% |
| Net profit | DKK -75,7M | -103% |
| Total assets | DKK 380,4M | +15% |
| Equity | DKK 11M | -49% |
| Employees | 97 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 31.396 | 41.578 | 88.001 | 42.087 | 31.388 |
| Staff expenses | -23.992 | -29.027 | -33.385 | -42.115 | -63.041 |
| EBITDA | 7.155 | 12.551 | 54.616 | -28 | -31.652 |
| Depreciation & amort. | -9.497 | -14.339 | -19.648 | -29.649 | -37.423 |
| EBIT | -2.342 | -1.788 | 34.968 | -29.678 | -69.075 |
| Net financials | -1.857 | -2.545 | -5.778 | -18.757 | -14.310 |
| Profit before tax | -4.200 | -4.333 | 29.190 | -48.434 | -83.385 |
| Tax | -3.019 | -2.767 | 4.982 | -11.169 | -7.646 |
| Net profit | -1.181 | -1.566 | 24.208 | -37.266 | -75.740 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 113.830 | 195.787 | 315.287 | 329.689 | 380.392 |
| Equity | 36.345 | 34.779 | 58.987 | 21.722 | 10.982 |
| Long-term debt | 1.945 | 0 | 21.471 | 21.471 | 335.000 |
| Short-term debt | 54.848 | 151.012 | 234.529 | 295.405 | 30.338 |
| Total debt | 56.793 | 151.012 | 234.529 | 295.405 | 365.338 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2023 |
| Former (5) | ||
CT Management | Management | 2011 – 2011 |
NG Chief Executive Officer | Chief Executive Officer | 2018 – 2022 |
PF Chief Executive Officer | Chief Executive Officer | 2011 – 2018 |
PS Management | Management | 2022 – 2023 |
KB Management | Management | 2013 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2018 | |
| Former (11) | ||
| Board of Directors | 2007 – 2011 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2009 – 2017 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2008 – 2010 | |
| Chairman | 2010 – 2017 | |
| Board of Directors | 2012 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 15–19.99% | 15–19.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Thulin | Management | 0 companies |
| Nicolai Grube Hassert | Chief Executive Officer | 0 companies |
| Preben Fritzbøger Andersen | Chief Executive Officer | 0 companies |
| Per Sonne Sørensen | Management | 0 companies |
| Mikkel Fisker | Management | 0 companies |
| Klaus Baagøe-Nielsen | Management | 0 companies |
| Peder Jørn Kristensen | Board of Directors | 0 companies |
| Jarl Eric Helmer Gunnar Dahlfors | Chairman | 0 companies |
| Knud Foldschack | Board of Directors | 0 companies |
| Erik Christer Meurling | Board of Directors | 0 companies |
| Daniel Spahr | Board of Directors | 0 companies |
| Bo Bjørn Winther Petersen | Board of Directors | 0 companies |
| Karl Rasmus Bokvist | Board of Directors | 0 companies |
| Ulf Göran Eripe | Board of Directors | 0 companies |
| Ebba Charlott Stålvant | Board of Directors | 0 companies |
| Mogens Bjerre | Board of Directors | 0 companies |
| Lars Hermansen | Chairman | 0 companies |
| Tomas Mikael Björksiöo | Chairman | 0 companies |
| Anne Lerche Andersen | Board of Directors | 0 companies |