| Revenue | DKK 706,7M | +38% |
| EBITDA | DKK 48M | +254% |
| Net profit | DKK 30M | +261% |
| Total assets | DKK 758,6M | +34% |
| Equity | DKK 210,9M | +61% |
| Employees | 121 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 11.257 | 19.145 | 17.256 | 28.225 | 240.748 | 337.245 | 290.702 | 468.281 | 499.167 | 522.031 | 478.797 | 511.932 | 706.650 |
| Staff expenses | -0 | -0 | -0 | -0 | -5.242 | -14.068 | -8.362 | -18.798 | -31.281 | -62.735 | -41.137 | -63.863 | -81.401 | -120.373 | -65.825 | -73.397 | -128.344 |
| EBITDA | — | — | — | — | 6.016 | 5.077 | 8.896 | 9.754 | 8.913 | 14.805 | 15.273 | -33.922 | 14.827 | 24.024 | -10.898 | -31.152 | 47.998 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 1.052 | 1.973 | -3.595 | -5.992 | -7.837 | -9.154 | -11.854 | -14.922 | -15.376 | -991 | -1.754 | -1.421 | -2.812 |
| EBIT | — | — | — | — | 4.964 | 3.104 | 5.301 | 3.762 | 1.076 | 5.651 | 3.419 | -48.844 | -549 | 23.033 | -12.652 | -32.573 | 45.186 |
| Net financials | 0 | 0 | 0 | 0 | 1.180 | 7.172 | 6.487 | 8.124 | 6.252 | 10.071 | 9.953 | 51.110 | 8.443 | 21.399 | -1.091 | 48.690 | -7.133 |
| Profit before tax | — | — | — | — | 6.144 | 9.099 | 11.788 | 11.886 | 7.328 | 15.722 | 13.372 | 2.266 | 7.894 | 44.432 | -13.743 | 16.117 | 38.053 |
| Tax | -0 | -0 | -0 | -0 | 903 | 343 | 1.085 | 356 | -263 | 535 | -866 | -11.290 | -5.271 | 2.491 | -6.717 | 7.808 | 8.056 |
| Net profit | — | — | — | — | 5.110 | 8.756 | 10.703 | 11.530 | 7.591 | 15.187 | 14.238 | 13.556 | 13.165 | 41.941 | -7.026 | 8.309 | 29.997 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 35.682 | 54.245 | 108.254 | 163.943 | 229.451 | 266.935 | 326.548 | 460.029 | 354.423 | 431.023 | 518.395 | 566.696 | 758.608 |
| Equity | — | — | — | — | 7.936 | 15.837 | 29.281 | 50.328 | 55.349 | 67.955 | 80.337 | 97.072 | 92.743 | 130.509 | 118.889 | 131.279 | 210.873 |
| Long-term debt | 0 | 0 | 0 | 0 | 4.000 | 882 | 1.298 | 8.663 | 9.819 | 9.533 | 19.344 | 17.238 | 15.032 | 97.512 | 76.758 | 46.478 | 71.583 |
| Short-term debt | 0 | 0 | 0 | 0 | 18.653 | 34.412 | 75.400 | 102.321 | 161.915 | 186.597 | 224.258 | 345.719 | 246.648 | 203.002 | 322.748 | 388.939 | 476.152 |
| Total debt | 0 | 0 | 0 | 0 | 22.653 | 35.295 | 76.698 | 110.984 | 171.734 | 196.130 | 243.602 | 362.957 | 261.680 | 300.514 | 399.506 | 435.417 | 547.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
GA Management | Management | 2008 | — | — |
IJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Force Bidco A/S | Company | 100.0% | 100.0% | 2021 |
FAIRWIND HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Stewart Andrew Alan Mitchell | Chief Executive Officer | 0 companies |
| Glenn Aagesen | Management | 0 companies |
| Ingvar Jensen | Chief Executive Officer | 0 companies |
| John Jørgen Funch | Chief Executive Officer | 0 companies |
| Maciej Suchy | Board of Directors | 0 companies |
| Brian Pedersen | Board of Directors | 0 companies |
| Alan Ramilton | Board of Directors | 0 companies |
| Hans Christian Gabelgaard | Board of Directors | 0 companies |
| Nils Erik Lindskrog Smith | Deputy Chairman | 0 companies |
| Henning Forsberg Jensen | Board of Directors | 0 companies |
| Wolfgang Müller | Board of Directors | 0 companies |
| Per Olof Martin Frankling | Board of Directors | 0 companies |
| Mike Winkel | Chairman | 0 companies |
| Karin Ingrid Amanda Möllborg | Board of Directors | 0 companies |
| Sara Elisabeth Damberg | Board of Directors | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Thomas Bechmann | Board of Directors | 0 companies |
| Hans Steffen Steffensen | Chairman | 0 companies |
| Kaj Møller Lindvig | Chairman | 0 companies |
| Helene Anna Rasmusson Egebøl | Board of Directors | 0 companies |
| Nils Henrik Tholander | Board of Directors | 0 companies |
| Mikkel Thykjær Jørgensen | Board of Directors | 0 companies |
| Thomas Hougaard Bonde | Board of Directors | 0 companies |
| Ole Kastrup Bridal | Board of Directors | 0 companies |