| Revenue | DKK 164,1M | +5% |
| EBITDA | DKK 245,3M | -35% |
| Net profit | DKK 169,4M | -60% |
| Total assets | DKK 5,4B | +5% |
| Equity | DKK 3,2B | +6% |
| Employees | 37 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 237.005 | 174.531 | 140.045 | 155.964 | 164.137 |
| Staff expenses | -33.447 | -29.896 | -34.435 | -27.767 | -30.244 |
| EBITDA | 621.946 | 482.382 | 287.142 | 377.807 | 245.286 |
| Depreciation & amort. | -1.029 | -1.058 | -1.217 | -1.217 | -1.160 |
| EBIT | 620.917 | 481.324 | 285.925 | 376.590 | 244.126 |
| Net financials | -14.812 | -13.889 | -16.259 | 153.454 | -29.718 |
| Profit before tax | 606.105 | 467.435 | 269.666 | 530.044 | 214.408 |
| Tax | 133.403 | 102.907 | 59.332 | 103.591 | 45.057 |
| Net profit | 472.702 | 364.528 | 210.334 | 426.453 | 169.351 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.727.019 | 4.190.276 | 4.597.356 | 5.161.077 | 5.394.361 |
| Equity | 2.031.073 | 2.395.601 | 2.605.935 | 3.032.388 | 3.201.739 |
| Long-term debt | 1.059.101 | 1.064.136 | 1.148.114 | 1.120.234 | 1.117.301 |
| Short-term debt | 175.319 | 176.110 | 238.042 | 338.217 | 374.895 |
| Total debt | 1.234.420 | 1.240.246 | 1.386.156 | 1.458.451 | 1.492.196 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
BR Management | Management | 2025 |
LM Founder | Founder | 2014 |
LH Chief Executive Officer | Chief Executive Officer | 2022 |
Kd Founder | Founder | 2014 |
Sd Founder | Founder | 2014 |
| Former (3) | ||
TD Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
MW Management | Management | 2022 – 2025 |
KB Management | Management | 2014 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2014 | |
| Board of Directors | 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Individual | 20–24.99% | 20–24.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Benjamin Rothmann Raaby Olesen | Management | 0 companies |
| Thomas Dahl Jensen | Chief Executive Officer | 0 companies |
| Martin Werenfeldt | Management | 0 companies |
| Lisa Marie de Linde | Founder | 0 companies |
| Lars Heiko Matzen | Chief Executive Officer | 0 companies |
| Klaus Bendix Poulsen | Management | 0 companies |
| Kristoffer de Linde | Founder | 0 companies |
| Sidsel de Linde | Founder | 0 companies |
| Mogens de Linde | Chairman | 0 companies |
| Mikkel de Linde | Board of Directors | 0 companies |