| Revenue | DKK 0 | — |
| EBITDA | DKK -150 | +100% |
| Net profit | DKK -4K | +100% |
| Total assets | DKK 190K | -100% |
| Equity | DKK 140K | -3% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.867.889 | 2.242.464 | 2.656.060 | 3.246.316 | 3.293.078 | 1.241 | 1.339 | 76 | 0 | 0 |
| Staff expenses | -199.191 | -281.393 | -293.487 | -339.454 | -337.519 | -880 | -1.070 | -13 | -0 | -0 |
| EBITDA | 43.352 | 48.415 | 59.963 | 138.191 | 169.712 | -3.826 | -5.949 | -899 | -136 | -0 |
| Depreciation & amort. | -4.048 | -7.587 | -8.498 | -117.239 | -108.208 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 39.304 | 40.828 | 51.465 | 20.952 | 61.504 | -3.826 | -5.949 | -899 | -136 | -0 |
| Net financials | -47.777 | -89.338 | -67.979 | -114.342 | -65.103 | -153 | -211 | -2.417 | -2.913 | -4 |
| Profit before tax | 698 | -20.768 | -902 | -45.313 | -13.435 | -3.979 | -6.160 | -3.316 | -3.049 | -4 |
| Tax | 7.727 | 5.008 | 14.041 | 2.353 | -12.903 | 4.980 | 230 | 56 | -70 | -0 |
| Net profit | -7.029 | -25.776 | -14.943 | -47.666 | -10.228 | -8.959 | -6.390 | -3.372 | -2.979 | -4 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.746.870 | 1.752.764 | 1.924.740 | 2.098.737 | 1.989.666 | 516.858 | 520.326 | 203.029 | 219.733 | 190 |
| Equity | 490.473 | 448.594 | 431.808 | 376.815 | 365.567 | 504.537 | 499.319 | 146.265 | 143 | 140 |
| Long-term debt | 828.911 | 842.916 | 883.750 | 975.520 | 964.161 | 0 | 0 | 54.485 | 76.373 | 50 |
| Short-term debt | 425.171 | 454.795 | 607.182 | 744.402 | 657.188 | 12.321 | 21.007 | 2.279 | 74 | 0 |
| Total debt | 1.256.397 | 1.304.170 | 1.492.932 | 1.721.922 | 1.624.099 | 12.321 | 21.007 | 56.764 | 76.447 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
NT Management | Management | 2015 | — | — |
JH Management | Management | 2016 | — | — |
NC Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EET Investco ApS | Company | 100.0% | 100.0% | 2022 |
KAPITALFORENINGEN DANSKE INVEST INSTITUTIONAL | Company | 15.0% | 5.0% | 2015 |
DANICA PENSION, LIVSFORSIKRINGSAKTIESELSKAB | Company | 15.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2015 | |
EET A/S | Company | 5.0% | 10.0% | 2022 |
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Drewsen | Chief Executive Officer | 0 companies |
| John Thomas | Chief Executive Officer | 0 companies |
| Nils Thomas Weincke | Management | 0 companies |
| Jan Holmetoft Iversen | Management | 0 companies |
| Nicolai Celinder Norrbom | Management | 0 companies |
| Alexander Lowell Hawkinson | Board of Directors | 0 companies |
| João Pedro Félix Saraiva e Silva | Board of Directors | 0 companies |
| Dennis Funch Jensen | Board of Directors | 0 companies |
| Poul Thyregod | Board of Directors | 0 companies |
| Martin Jürgen Schwab | Chairman | 0 companies |
| Peter Olof Möller | Board of Directors | 0 companies |
| Stein Surlien | Board of Directors | 0 companies |
| Bo Rygaard | Chairman | 0 companies |
| Per Ove Kogut | Board of Directors | 0 companies |
| Pernilla Aadal Lund | Board of Directors | 0 companies |
| Claus Ring | Chairman | 0 companies |
| Thomas Broe-Andersen | Chairman | 0 companies |
| Derek Charles Whitworth | Board of Directors | 0 companies |
| Britta Korre Stenholt | Board of Directors | 0 companies |
| Lars Denkov | Board of Directors | 0 companies |