| Revenue | DKK 88M | +12% |
| EBITDA | DKK -71,6M | +21% |
| Net profit | DKK -126,4M | +18% |
| Total assets | DKK 299,1M | +6% |
| Equity | DKK -1,5B | +5% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | — | 47.056 | 70.170 | 78.518 | 87.998 |
| Staff expenses | -6.134 | -14.792 | -15.414 | -13.145 | -14.573 |
| EBITDA | 31.740 | 582.740 | -67.099 | -90.441 | -71.552 |
| Depreciation & amort. | -147.037 | -1.575.795 | -38.658 | -25.399 | -16.356 |
| EBIT | -115.297 | -993.055 | -105.757 | -115.840 | -87.908 |
| Net financials | -34.422 | -38.457 | -37.604 | -38.121 | -38.450 |
| Profit before tax | -149.719 | -66.697 | -86.082 | -115.840 | -87.908 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -149.719 | -1.031.512 | -143.362 | -153.961 | -126.358 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.780.039 | 231.162 | 269.230 | 281.538 | 299.102 |
| Equity | -764.518 | -1.674.670 | -1.570.067 | -1.552.228 | -1.480.808 |
| Long-term debt | 2.023.512 | 1.638.930 | 1.588.261 | 1.660.123 | 1.604.887 |
| Short-term debt | 521.045 | 266.902 | 251.035 | 173.643 | 175.023 |
| Total debt | 2.544.557 | 1.905.832 | 11 | 1.833.766 | 1.779.910 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
DR Management | Management | 2022 |
RT Management | Management | 2026 |
VS Management | Management | 2026 |
| Former (6) | ||
PT Management | Management | 2023 – 2026 |
MH Management | Management | 2015 – 2021 |
MM Management | Management | 2021 – 2023 |
SL Management | Management | 2015 – 2022 |
TS Management | Management | 2022 – 2023 |
HH Management | Management | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2015 | |
| Board of Directors | 2015 | |
| Board of Directors | 2025 | |
| Board of Directors | 2021 | |
| Former (7) | ||
| Board of Directors | 2015 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2015 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Thorndal Feddersen | Management | 0 companies |
| Dan Ravn | Management | 0 companies |
| Remi Thomsen | Management | 0 companies |
| Varun Sivapalan | Management | 0 companies |
| Mogens Hagelskær | Management | 0 companies |
| Michael Møller Jalking | Management | 0 companies |
| Steen Lykke | Management | 0 companies |
| Thomas Sjøgren | Management | 0 companies |
| Hans Henrik Banke | Management | 0 companies |
| Birgitte Andersen | Board of Directors | 0 companies |
| Jesper Rasmussen | Chairman | 0 companies |
| Jesper Sondrup Rosener | Board of Directors | 0 companies |
| Kjeld Zacho Jørgensen | Board of Directors | 0 companies |
| Peter Schäfer | Board of Directors | 0 companies |
| Johannes Sloth | Board of Directors | 0 companies |
| Tine Seehausen Knudsen | Board of Directors | 0 companies |
| Sture Magnus Jonasson | Board of Directors | 0 companies |
| Peter Krogsgaard | Board of Directors | 0 companies |
| Jesper Hauschildt | Board of Directors | 0 companies |
| Niels Walther-Rasmussen | Board of Directors | 0 companies |