| Revenue | DKK 248,7M | +129% |
| EBITDA | DKK 128,4M | +789% |
| Net profit | DKK 65,1M | +466% |
| Total assets | DKK 1,9B | +55% |
| Equity | DKK 1,2B | +29% |
| Employees | 666 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.144 | 104.096 | -17.228 | — | 528.143 | 334.576 | 536.992 | 38.382 | 19.501 | 60.938 | 106.424 | 108.622 | 248.738 |
| Staff expenses | -12.020 | -18.590 | -22.755 | -23.004 | -21.919 | -23.722 | -28.704 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13.164 | 85.506 | -39.983 | 84.983 | 74.514 | -58.260 | 19.112 | -13.645 | -35.914 | 11.134 | 41.191 | 14.443 | 128.444 |
| Depreciation & amort. | -948 | -1.258 | -1.281 | -735 | -366 | -338 | -565 | -0 | -0 | -0 | -0 | -0 | -59.000 |
| EBIT | -14.112 | 84.248 | -41.264 | 84.248 | 74.148 | -58.598 | 18.547 | -13.645 | -35.914 | 11.134 | 41.191 | 14.443 | 69.444 |
| Net financials | -20 | 405 | -3.542 | 4.415 | -6.366 | -489 | 1.144 | -8.538 | 8.881 | -3.696 | -5.650 | -2.945 | -1.967 |
| Profit before tax | -7.318 | 84.653 | -44.806 | 147.354 | 67.781 | -59.087 | 19.691 | -22.183 | -27.033 | 7.438 | 35.541 | 11.498 | 67.477 |
| Tax | 3.406 | 21.085 | -10.521 | 34.655 | 14.921 | -11.591 | 12.830 | 1.580 | -1 | -13 | -0 | -0 | 2.408 |
| Net profit | -10.725 | 63.568 | -34.285 | 112.699 | 52.861 | -47.496 | 6.861 | -23.763 | -27.032 | 7.451 | 35.541 | 11.498 | 65.069 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 149.078 | 149.546 | 78.077 | 157.554 | 218.898 | 193.270 | 198.359 | 111.169 | 336.811 | 424.766 | 670.030 | 1.252.560 | 1.937.016 |
| Equity | -19.928 | 43.641 | 9.356 | 122.055 | 174.915 | 127.419 | 134.280 | -13.100 | 241.063 | 325.256 | 540.568 | 959.041 | 1.233.894 |
| Long-term debt | 0 | 0 | 0 | 15.604 | 18.556 | 0 | 481 | 93.044 | 70.114 | 45.654 | 117.664 | 235.091 | 579.475 |
| Short-term debt | 169.005 | 104.733 | 68.721 | 19.896 | 25.427 | 65.851 | 63.598 | 31.225 | 25.634 | 53.857 | 11.798 | 51.529 | 122.806 |
| Total debt | 169.005 | 104.733 | 68.721 | 35.500 | 43.983 | 65.851 | 64.079 | 124.269 | 95.748 | 99.511 | 129.462 | 286.620 | 702.281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2008 | — | — |
NL Management | Management | 2010 | — | — |
MK Management | Management | 2020 | — | — |
MM Management | Management | 2016 | — | — |
RV Management | Management | 2010 | — | — |
MK Management | Management | 2021 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nørgaard Blicher | Management | 0 companies |
| Nigel Llewelyn Gribble | Management | 0 companies |
| Mark Konrad | Management | 0 companies |
| Martin Møller Olesen | Management | 0 companies |
| Rikke Vallentin Stoltz | Management | 0 companies |
| Mark Konrad | Management | 0 companies |
| Mikkel Gleerup | Chief Executive Officer | 0 companies |
| Peter Brogaard Hansen | Management | 0 companies |
| Andreas Beroutsos | Board of Directors | 0 companies |
| Thomas Thune Andersen | Board of Directors | 0 companies |
| Roy George Shearer | Board of Directors | 0 companies |
| Rupert Peter Napier Bray | Chairman | 0 companies |
| Peter Høstgaard-Jensen | Chairman | 0 companies |
| Emanuele Lauro | Deputy Chairman | 0 companies |
| Robert Amyon John Templeman Chaffey | Board of Directors | 0 companies |
| Richard Lawrence Sell | Chairman | 0 companies |
| Ronald James Mathison | Chairman | 0 companies |
| Andreas Sohmen-Pao | Chairman | 0 companies |
| Jesper Teddy Lok | Board of Directors | 0 companies |
| Jørgen Victor Amorim | Board of Directors | 0 companies |
| Anders Retz Johansson | Board of Directors | 0 companies |
| Neil Francis Glenn | Chairman | 0 companies |
| Palle Nørgaard | Board of Directors | 0 companies |
| Ngan Yee Lung | Board of Directors | 0 companies |
| David Peter Cogman | Board of Directors | 0 companies |
| Connie Hedegaard Koksbang | Board of Directors | 0 companies |
| Brian Townsley | Board of Directors | 0 companies |
| Colette Brigid Cohen | Board of Directors | 0 companies |
| Tage Benedikt Bundgaard | Board of Directors | 0 companies |
| Andrea Abt | Board of Directors | 0 companies |
| Robert Amyon John Templeman Chaffey | Board of Directors | 0 companies |
| Seng Yum Ronald Tham | Board of Directors | 0 companies |
| Jaime Nish | Board of Directors | 0 companies |
| Seng Yum Ronald Tham | Board of Directors | 0 companies |
| Ditlev Gustav Wedell-Wedellsborg | Board of Directors | 0 companies |
| Nigel Llewelyn Gribble | Board of Directors | 0 companies |