| Revenue | DKK 142M | +706% |
| EBITDA | DKK 141,7M | +1016% |
| Net profit | DKK 110M | +1216% |
| Total assets | DKK 24,8M | -22% |
| Equity | DKK 21,2M | +0% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | 483 | 1.017 | 2.450 | -457 | 1.090 | 4.533 | 5.476 | 5.257 | 17.605 | 141.976 |
| Staff expenses | -0 | -422 | -676 | -166 | -2.344 | -2.394 | -3.994 | -3.711 | -4.452 | -4.914 | -308 |
| EBITDA | -50 | 61 | 341 | 2.284 | -2.801 | -1.304 | 540 | 1.765 | 805 | 12.691 | 141.668 |
| Depreciation & amort. | -18 | -29 | -28 | -107 | -191 | -199 | -218 | -754 | -996 | -967 | -1.615 |
| EBIT | -68 | 32 | 313 | 2.177 | -2.992 | -1.503 | 322 | 1.011 | -191 | 11.724 | 140.053 |
| Net financials | -0 | -2 | -7 | -24 | 44 | -70 | -266 | 272 | -134 | -952 | 971 |
| Profit before tax | -38 | 29 | 306 | 2.153 | -2.948 | -1.573 | 56 | 1.284 | -325 | 10.772 | 141.023 |
| Tax | 15 | 7 | 67 | 476 | -644 | -343 | -201 | 108 | -131 | 2.416 | 31.014 |
| Net profit | -53 | 23 | 239 | 1.677 | -2.303 | -1.230 | 257 | 1.176 | -194 | 8.356 | 110.009 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202 | 693 | 1.113 | 5.050 | 8.902 | 7.257 | 12.493 | 15.550 | 21.096 | 31.709 | 24.769 |
| Equity | 27 | 49 | 288 | 3.545 | 6.108 | 4.878 | 7.672 | 10.160 | 12.846 | 21.202 | 21.212 |
| Long-term debt | 0 | 0 | 0 | 66 | 20 | 0 | 1.942 | 2.167 | 2.525 | 4.576 | 0 |
| Short-term debt | 175 | 644 | 767 | 956 | 2.773 | 2.378 | 2.878 | 3.223 | 5.052 | 3.771 | 3.195 |
| Total debt | 175 | 644 | 767 | 1.022 | 2.793 | 2.378 | 4.821 | 5.390 | 7.577 | 8.346 | 3.195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SP Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2020 | |
Justesen Enterprises ApS | Company | 25.0% | 25.0% | 2022 |
ELI LILLY DANMARK A/S | Company | 100.0% | 100.0% | 2023 |
Bitter Sweet $ Symphony Holding ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 15.0% | 20.0% | 2019 | |
Licorne Enterprises ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Leo Johnson | Chief Executive Officer | 0 companies |
| Michael C Thompson | Chief Executive Officer | 0 companies |
| Stephan Pascal Thorgrimsen | Management | 0 companies |
| Christopher Henry Anderson | Board of Directors | 0 companies |
| Gordon James Brooks | Chairman | 0 companies |
| Stephen Clive Langford Gibbons | Board of Directors | 0 companies |
| Karin Absalonsen | Chairman | 0 companies |
| Sune Frederik Lamdahl Justesen | Chairman | 0 companies |
| Robin William Berryman Campbell | Board of Directors | 0 companies |
| Sune Frankild | Board of Directors | 0 companies |
| Li Chia Lim | Board of Directors | 0 companies |