| Revenue | DKK -2,7M | — |
| EBITDA | DKK -3,1M | -383% |
| Net profit | DKK -49,6M | -67% |
| Total assets | DKK 439,1M | -6% |
| Equity | DKK 184,5M | -21% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 209 | 501.141 | 525.690 | 550.813 | 659.711 | — | — | — | 0 | -2.658 |
| Staff expenses | -0 | -493 | -372 | -150 | -200 | -272 | -400 | -400 | -400 | -400 |
| EBITDA | 10 | 39.188 | 33.691 | 43.326 | 58.074 | -1.036 | -434 | -457 | -633 | -3.058 |
| Depreciation & amort. | -15 | -39.717 | -41.566 | -43.755 | -58.326 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -529 | -7.875 | -429 | -252 | -1.036 | -434 | -457 | -633 | -3.058 |
| Net financials | -24 | -27.656 | -31.517 | -33.423 | -9.833 | -25.827 | -18.396 | -7.965 | -30.468 | -48.915 |
| Profit before tax | -18 | -28.185 | -39.392 | -33.852 | -10.085 | -26.863 | -18.830 | -8.422 | -31.101 | -51.973 |
| Tax | -1 | -3.369 | -1.645 | -2.124 | -380 | -2.794 | -2.446 | -1.870 | -1.429 | -2.368 |
| Net profit | -17 | -24.816 | 0 | -31.728 | -9.705 | -24.069 | -16.384 | -6.552 | -29.672 | -49.605 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 773 | 760.977 | 749.893 | 1.103.920 | 1.102.390 | 396.309 | 391.835 | 481.744 | 468.640 | 439.122 |
| Equity | 80 | 306.342 | 270.095 | 236.617 | 226.912 | 202.843 | 186.473 | 263.739 | 234.069 | 184.464 |
| Long-term debt | 625 | 379.451 | 381.508 | 687.729 | 699.439 | 193.286 | 205.212 | 217.873 | 229.162 | 243.617 |
| Short-term debt | 69 | 75.184 | 90.656 | 170.217 | 172.569 | 180 | 150 | 132 | 5.409 | 11.041 |
| Total debt | 694 | 454.635 | 472.164 | 857.946 | 872.008 | 193.466 | 205.362 | 218.005 | 234.571 | 254.658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Management | Management | 2015 | — | — |
MS Management | Management | 2022 | — | — |
CP Management | Management | 2018 | — | — |
BH Management | Management | 2015 | — | — |
SE Management | Management | 2016 | — | — |
MP Management | Management | 2015 | — | — |
OM Management | Management | 2016 | — | — |
RL Management | Management | 2021 | — | — |
JT Management | Management | 2015 | — | — |
MM Management | Management | 2025 | — | — |
HD Management | Management | 2015 | — | — |
MS Management | Management | 2024 | — | — |
TC Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fokus Group Investments A/S | Company | 100.0% | 100.0% | 2025 |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Pooler | Management | 0 companies |
| Michael Schrøder | Management | 0 companies |
| Claudia Paniker Rumeu | Management | 0 companies |
| Bo Heide-Ottosen | Management | 0 companies |
| Sophie Elise Hoas | Management | 0 companies |
| Mads Peter Hansen | Management | 0 companies |
| Ole Markussen | Management | 0 companies |
| Rikke Lykke Talchow | Management | 0 companies |
| Jess Thiersen | Management | 0 companies |
| Morten Madsen | Management | 0 companies |
| Henrik Dahl Jeppesen | Management | 0 companies |
| Mette Seifert | Management | 0 companies |
| Thomas Colding-Jørgensen | Management | 0 companies |
| Dan Landt | Board of Directors | 0 companies |
| Edward Jonathan Tymms Schuckburgh | Board of Directors | 0 companies |
| Michael Rønnelund Brogaard | Board of Directors | 0 companies |
| Claudia Paniker Rumeu | Board of Directors | 0 companies |
| Julian Gudding Gresvig | Board of Directors | 0 companies |
| Matthieu Servant | Board of Directors | 0 companies |
| Sophie Elise Hoas | Board of Directors | 0 companies |
| Sonny Hoffmann Nielsen | Chairman | 0 companies |
| Carsten Nygaard Knudsen | Chairman | 0 companies |
| Tonny Nielsen | Chairman | 0 companies |