| Revenue | DKK 102,3M | -77% |
| EBITDA | DKK -69,8M | -276% |
| Net profit | DKK 8,7M | -78% |
| Total assets | DKK 1,9B | +22% |
| Equity | DKK 75,8M | +13% |
| Employees | 55 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 567 | 10.188 | 32.768 | 67.382 | 111.669 | — | 217.367 | 272.231 | 306.027 | 325.421 | 382.309 | 442.297 | 102.280 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -9.999 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9.974 | -12.218 | -12.462 | -12.915 | -14.435 | -9.819 | -4.136 | 4.833 | 7.679 | 5.216 | 37.558 | 39.637 | -69.800 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9.974 | -12.218 | -12.462 | -12.915 | -14.435 | -9.819 | -4.136 | 4.833 | 7.679 | 5.216 | 37.558 | 39.637 | -69.800 |
| Net financials | -3 | -6 | -4 | -5 | -13 | -2 | 192 | 113 | 205 | -230 | -459 | -237 | 102.280 |
| Profit before tax | -9.977 | -12.224 | -12.466 | -12.920 | -14.448 | -9.821 | -3.944 | 4.946 | -7.884 | 4.986 | 37.099 | 39.400 | 32.480 |
| Tax | -2.491 | -2.384 | -2.743 | -3.337 | -3.404 | -2.147 | -853 | 1.078 | -253 | 1.097 | 17.479 | -827 | 23.807 |
| Net profit | -7.486 | -9.840 | -9.723 | -9.583 | -11.044 | -7.674 | -3.091 | 3.868 | 8.137 | 3.889 | 19.620 | 40.227 | 8.673 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.767 | 87.475 | 154.943 | 270.613 | 402.457 | 558.119 | 734.503 | 893.282 | 964.851 | 1.061.880 | 1.082.902 | 1.520.982 | 1.858.820 |
| Equity | 18.791 | 8.951 | 16.554 | 11.971 | 10.927 | 10.753 | 7.662 | 11.531 | 3.394 | 7.283 | 26.903 | 67.130 | 75.803 |
| Long-term debt | 0 | 44.529 | 77.761 | 156.712 | 226.231 | 324.154 | 390.866 | 497.554 | 555.463 | 615.655 | 561.074 | 857.206 | 1.153.668 |
| Short-term debt | 5.976 | 33.995 | 60.628 | 101.930 | 165.299 | 223.212 | 334.193 | 369.679 | 391.779 | 420.998 | 458.902 | 570.188 | 584.349 |
| Total debt | 5.976 | 78.524 | 138.389 | 258.642 | 391.530 | 547.366 | 725.059 | 867.233 | 947.242 | 1.036.653 | 1.019.976 | 1.427.394 | 1.738.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
AS Founder | Founder | 2011 | — | — |
MT Management | Management | 2023 | — | — |
TA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Scott Curtis | Management | 0 companies |
| Arval Service Lease SA | Founder | 0 companies |
| Micaël Tarik Olivier Benabdallah | Management | 0 companies |
| Thomas Alexander Bardram | Management | 0 companies |
| Tero Aatos Alexander Tapala | Chairman | 0 companies |
| Robertus Cornelius Maria Metselaar | Board of Directors | 0 companies |
| Jean-Marc Muller | Board of Directors | 0 companies |
| Hubertus ter Braak | Chairman | 0 companies |
| Thierry Claude Lachaux | Board of Directors | 0 companies |
| Frank Verver | Chairman | 0 companies |
| Gregoire Boscher | Board of Directors | 0 companies |
| Olga Bouveyron | Board of Directors | 0 companies |
| Didier Roland Aubert | Board of Directors | 0 companies |
| Frédéric Marie Edouard Bergeron | Board of Directors | 0 companies |
| Ulrik Ross Petersen | Board of Directors | 0 companies |