| Revenue | DKK 827,6M | +25% |
| EBITDA | DKK 6,8M | +24% |
| Net profit | DKK -11,7M | -15% |
| Total assets | DKK 750,8M | +4% |
| Equity | DKK 129,2M | -8% |
| Employees | 490 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260 | 1.229 | 410 | 6.094 | 43.399 | 29.085 | 405.947 | 433.106 | 531.720 | 584.121 | 661.797 | 661.519 | 827.553 |
| Staff expenses | -143 | -803 | -823 | -43.886 | -141.977 | -135.298 | -133.973 | -150.437 | -173.287 | -178.678 | -210.386 | -197.389 | -240.507 |
| EBITDA | 117 | 426 | -413 | 2.411 | 15.568 | 3.854 | 4.091 | 4.358 | 4.713 | 5.719 | 5.807 | 5.493 | 6.785 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 117 | 426 | -413 | 2.411 | 15.568 | 3.854 | 4.091 | 4.358 | 4.713 | 5.719 | 5.807 | 5.493 | 6.785 |
| Net financials | -107 | 0 | -13 | -892 | -272 | -526 | -345 | -1.008 | -278 | -472 | -8.819 | -18.464 | -21.364 |
| Profit before tax | 10 | 426 | -426 | 1.519 | 15.296 | 3.328 | 3.746 | 3.350 | 4.435 | 5.247 | -3.127 | -12.971 | -14.579 |
| Tax | 5 | 200 | -98 | 341 | 3.377 | 704 | 841 | 588 | 985 | 1.810 | -652 | -2.809 | -2.898 |
| Net profit | 5 | 227 | -328 | 1.178 | 11.919 | 2.624 | 2.905 | 2.762 | 3.450 | 3.437 | -2.475 | -10.162 | -11.681 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.288 | 7.523 | 4.837 | 186.386 | 215.548 | 236.051 | 212.200 | 195.283 | 319.132 | 690.590 | 723.634 | 719.126 | 750.845 |
| Equity | 358 | 585 | 257 | 1.435 | 13.356 | 15.980 | 18.885 | 21.647 | 25.097 | 153.534 | 151.059 | 140.897 | 129.216 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.165 | 0 | 275.000 | 275.000 | 275.000 | 275.000 |
| Short-term debt | 4.930 | 6.939 | 4.581 | 184.610 | 200.954 | 218.124 | 190.711 | 166.103 | 289.682 | 184.680 | 249.151 | 301.614 | 345.942 |
| Total debt | 4.930 | 6.939 | 4.581 | 184.610 | 200.954 | 218.124 | 190.711 | 170.268 | 289.682 | 459.680 | 524.151 | 576.614 | 620.942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2014 | — | — |
DG Management | Management | 2015 | — | — |
MP Management | Management | 2016 | — | — |
LB Management | Management | 2019 | — | — |
PF Management | Management | 2025 | — | — |
RA | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Caskey | Management | 0 companies |
| Duncan Green | Management | 0 companies |
| Magnus Peter Uno Hallman | Management | 0 companies |
| Liselotte Bech Panduro | Management | 0 companies |
| Peter Fusager | Management | 0 companies |
| Relam Amsterdam Holdings B.V. | Founder | 0 companies |
| Stig Bigaard | Board of Directors | 0 companies |
| Søren Voss | Board of Directors | 0 companies |
| Simon Joseph Guy Pascoe | Board of Directors | 0 companies |
| Elizabeth Cormack Thetford | Board of Directors | 0 companies |
| Johan Oluf Dovander | Board of Directors | 0 companies |
| Magnus Peter Uno Hallman | Board of Directors | 0 companies |
| Sylwia Müller | Board of Directors | 0 companies |
| Robert Dunk | Board of Directors | 0 companies |
| Peter Bartholdt Bach-Fisker | Board of Directors | 0 companies |
| Alexis John Lowth | Board of Directors | 0 companies |
| Peter Rudolph Jones | Board of Directors | 0 companies |
| Daniel Kraft | Board of Directors | 0 companies |
| Matthew Barrington Pullen | Board of Directors | 0 companies |
| Duncan Green | Chairman | 0 companies |
| Michael Kerzel Rusborg | Chairman | 0 companies |
| Maxwell Kenneth Corkill | Board of Directors | 0 companies |
| Christopher John Browne | Board of Directors | 0 companies |
| Andrew John Osborn | Board of Directors | 0 companies |
| Claire Louisa Lloyd | Board of Directors | 0 companies |
| Sarah Jane Massey | Board of Directors | 0 companies |
| Kenneth Ohlendorff | Chairman | 0 companies |
| Elena Gifon | Board of Directors | 0 companies |
| Bo Christian Willumsen | Board of Directors | 0 companies |
| Tony Harold Brearley | Chairman | 0 companies |