| Revenue | DKK -183K | -100% |
| EBITDA | DKK -19,1M | -107% |
| Net profit | DKK -17,5M | -130% |
| Total assets | DKK 378,5M | -78% |
| Equity | DKK 328,5M | -53% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 0 | -708 | -568 | 897.073 | -183 |
| Staff expenses | -4.930 | -4.424 | -10.376 | -248.010 | -9.794 |
| EBITDA | -5.091 | -6.632 | -125.337 | 259.172 | -19.115 |
| Depreciation & amort. | -0 | -0 | -0 | -164.319 | -0 |
| EBIT | -5.091 | -6.632 | -125.337 | 94.853 | -19.115 |
| Net financials | -4.263 | -355 | -381 | -17.723 | -995 |
| Profit before tax | 60.646 | -6.987 | -125.718 | 77.130 | -20.110 |
| Tax | -2.058 | 521 | -2.306 | 19.171 | -2.593 |
| Net profit | 62.704 | -7.508 | -123.412 | 57.959 | -17.517 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 516.758 | 491.004 | 379.843 | 1.710.423 | 378.519 |
| Equity | 484.185 | 476.992 | 357.220 | 693.717 | 328.508 |
| Long-term debt | 31.569 | 13.172 | 22.261 | 701.562 | 45.805 |
| Short-term debt | 1.004 | 840 | 362 | 315.144 | 4.206 |
| Total debt | 32.573 | 14.012 | 22.623 | 1.016.706 | 50.011 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
DO Chief Executive Officer | Chief Executive Officer | 2015 – 2022 |
MT Management | Management | 2018 – 2019 |
FV Management | Management | 2018 – 2022 |
JN Management | Management | 2016 – 2018 |
JB Management | Management | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2015 – 2022 | |
| Board of Directors | 2015 – 2022 | |
| Chairman | 2022 – 2022 | |
| Deputy Chairman | 2015 – 2022 | |
| Chairman | 2015 – 2015 | |
| Board of Directors | 2022 – 2022 | |
| Deputy Chairman | 2022 – 2022 | |
| Board of Directors | 2016 – 2021 | |
| Chairman | 2015 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Individual | 15–19.99% | 15–19.99% | 2015 | |
| Company | 20–24.99% | 20–24.99% | 2016 | |
| Individual | 15–19.99% | 15% | 2015 | |
| Company | 0% | 5–9.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Olesen Vorsholt | Chief Executive Officer | 0 companies |
| Michael Torpe | Management | 0 companies |
| Frank Vestergaard Suhr Olesen | Management | 0 companies |
| Jimmy Nordling Drevfors | Management | 0 companies |
| Jesper Bramming | Management | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Board of Directors | 0 companies |
| Jens Nyhus | Board of Directors | 0 companies |
| Olivier Colleau | Chairman | 0 companies |
| Peter Ryttergaard | Deputy Chairman | 0 companies |
| Jens Jørgen Hahn-Petersen | Chairman | 0 companies |
| Jan-Luc Ambre | Board of Directors | 0 companies |
| Patrick Rybicki | Deputy Chairman | 0 companies |
| Steve James Corcoran | Board of Directors | 0 companies |
| Carsten Nygaard Knudsen | Chairman | 0 companies |