| Revenue | DKK 48,1M | +116% |
| EBITDA | DKK -62,8M | +38% |
| Net profit | DKK -51,5M | +30% |
| Total assets | DKK 180,5M | +91% |
| Equity | DKK 108,3M | +1019% |
| Employees | 49 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.375 | 518 | -399 | -5.083 | -524 | -4.454 | -8.390 | — | — | — | — | 507 | 22.324 | 48.112 |
| Staff expenses | -0 | -0 | -840 | -2.753 | -5.109 | -8.142 | -12.362 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 345 | 278 | -1.887 | -7.836 | -5.633 | -12.596 | -20.752 | -11 | -92.847 | -183.407 | -180.483 | -153.156 | -101.953 | -62.798 |
| Depreciation & amort. | 12 | -30 | -49 | -302 | -681 | -566 | -752 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 332 | 248 | -1.935 | -8.138 | -6.313 | -13.162 | -21.505 | -11 | -92.847 | -183.407 | -180.483 | -153.156 | -101.953 | -62.798 |
| Net financials | -8 | -30 | 416 | 176 | 41 | -72 | -198 | -1 | -10.571 | 22.992 | 10.691 | -4.758 | 23.176 | 5.808 |
| Profit before tax | 324 | 218 | -1.519 | -7.962 | -6.273 | -13.235 | -21.703 | -12 | -103.418 | -160.415 | -169.792 | -157.914 | -78.777 | -56.989 |
| Tax | -0 | -202 | -0 | -1.933 | -1.250 | -2.864 | -4.642 | -1 | -5.500 | -5.530 | -5.500 | -5.500 | -5.500 | -5.500 |
| Net profit | 324 | 419 | -1.519 | -6.029 | -5.023 | -10.371 | -17.060 | -11 | -97.918 | -154.885 | -164.292 | -152.414 | -73.277 | -51.489 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.178 | 978 | 10.542 | 14.257 | 11.587 | 17.310 | 54.115 | 11 | 70.493 | 263.012 | 150.437 | 92.465 | 94.669 | 180.463 |
| Equity | 119 | 539 | 9.859 | 13.018 | 10.049 | 15.841 | 38.414 | 9 | 42.615 | 212.818 | 57.888 | -31.893 | -11.780 | 108.250 |
| Long-term debt | 355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.335 | 69.445 | 70.048 | 68.773 | 44.175 |
| Short-term debt | 704 | 440 | 683 | 1.239 | 1.538 | 1.469 | 15.700 | 2 | 27.878 | 27.859 | 23.104 | 53.303 | 36.669 | 27.031 |
| Total debt | 1.058 | 440 | 683 | 1.239 | 1.538 | 1.469 | 15.700 | 2 | 27.878 | 50.194 | 92.549 | 123.351 | 105.442 | 71.206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NI Management | Management | 2008 | — | — |
BL Management | Management | 2022 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Audit | 2020 | — | — | |
JN Management | Management | 2023 | — | — |
TF Management | Management | 2024 | — | — |
PG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AH Management | Management | 2008 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Rønø | Chief Executive Officer | 0 companies |
| Niels Iversen Møller | Management | 0 companies |
| Bo Løkke Karmark | Management | 0 companies |
| Helen Katrina Tayton-Martin | Chief Executive Officer | 0 companies |
| Christian Schwenn Albrecht Johansen | Audit | 0 companies |
| Jesper Nyegaard Nissen | Management | 0 companies |
| Thomas Frederik Schmidt | Management | 0 companies |
| Per Göran Oskar Norlén | Chief Executive Officer | 0 companies |
| Andreas Holm Mattsson | Management | 0 companies |
| Christian Kanstrup | Chief Executive Officer | 0 companies |
| Roberto Prego Pineda | Board of Directors | 0 companies |
| Helen Marie Boudreau | Board of Directors | 0 companies |
| Lars Aage Staal Wegner | Board of Directors | 0 companies |
| Jens Bitsch-Nørhave | Board of Directors | 0 companies |
| Kim Bjørnstrup | Chairman | 0 companies |
| Thomas William Wylonis | Chairman | 0 companies |
| Jo Ann Suzich | Board of Directors | 0 companies |
| Lars Holtug | Board of Directors | 0 companies |
| Steven J. Projan | Board of Directors | 0 companies |
| Marianne Søgaard | Chairman | 0 companies |
| Roberto Prego Novo | Board of Directors | 0 companies |