| Revenue | DKK 679,5M | +9% |
| EBITDA | DKK 426,1M | +16% |
| Net profit | DKK 4,1M | -85% |
| Total assets | DKK 5,8B | +7% |
| Equity | DKK 4,7B | +0% |
| Employees | 14 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -107 | 2.313 | 4.747 | -24.583 | 139.024 | 178.755 | 249.601 | 544.443 | 623.946 | 679.543 |
| Staff expenses | -0 | -0 | -880 | -3.979 | -9.480 | -9.169 | -8.716 | -8.835 | -9.996 | -10.402 | -14.433 |
| EBITDA | 0 | -107 | 1.434 | 768 | -34.063 | 129.855 | 170.039 | 240.766 | 371.548 | 368.382 | 426.054 |
| Depreciation & amort. | -0 | -0 | -8.146 | -5.609 | -5.980 | -120.792 | -154.446 | -226.614 | -343.566 | -325.131 | -394.172 |
| EBIT | 0 | -107 | -6.712 | -4.841 | -40.042 | 9.063 | 15.593 | 14.151 | 27.982 | 43.251 | 31.882 |
| Net financials | 23 | -112 | -308 | -488 | 411 | 2.075 | 6.073 | 535.858 | -197.928 | -15.242 | -20.194 |
| Profit before tax | 23 | -219 | -7.020 | -5.328 | -39.631 | 11.138 | 21.666 | 550.009 | -169.946 | 28.009 | 11.688 |
| Tax | 5 | -48 | -275 | -994 | -8.885 | 2.450 | 4.775 | 117.938 | -43.738 | 1.720 | 7.635 |
| Net profit | 18 | -171 | -6.745 | -4.334 | -30.746 | 8.688 | 16.891 | 432.071 | -126.208 | 26.289 | 4.053 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.984 | 154.420 | 1.168.194 | 3.234.968 | 4.015.833 | 4.396.652 | 4.404.962 | 5.351.052 | 5.391.535 | 5.399.668 | 5.752.640 |
| Equity | 68 | -104 | -3.949 | 2.717 | 39.384 | 4.348.073 | 4.364.964 | 4.797.035 | 4.670.827 | 4.697.116 | 4.701.168 |
| Long-term debt | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 9.163 | 600.181 | 629.441 |
| Short-term debt | 12.916 | 154.524 | 1.172.143 | 3.232.251 | 3.976.382 | 48.580 | 39.998 | 554.017 | 711.545 | 102.372 | 422.031 |
| Total debt | 12.916 | 154.524 | 1.172.143 | 3.232.251 | 3.976.448 | 48.580 | 39.998 | 554.017 | 720.708 | 702.553 | 1.051.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2016 | — | — |
DL Management | Management | 2018 | — | — |
JW Management | Management | 2021 | — | — |
GD Management | Management | 2015 | — | — |
WK Management | Management | 2024 | — | — |
BK Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ronald Denwood | Management | 0 companies |
| Damon Lee Nakamura | Management | 0 companies |
| Jamie Wonji Wong | Management | 0 companies |
| Gene Daniel Levoff | Management | 0 companies |
| Wan Kei Kam | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |