| Revenue | DKK 70K | -100% |
| EBITDA | DKK 70K | -100% |
| Net profit | DKK 985K | -92% |
| Total assets | DKK 1,5B | +72% |
| Equity | DKK 1,5B | +250% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 212.319 | 213.073 | 280.226 | 381.823 | 382.552 | 70 |
| Staff expenses | -65.896 | -57.986 | -94.775 | -125.943 | -131.043 | -0 |
| EBITDA | 26.867 | 26.865 | 37.716 | 46.848 | 82.804 | 70 |
| Depreciation & amort. | -43.524 | -35.034 | -36.787 | -58.144 | -49.935 | -0 |
| EBIT | -16.657 | -8.169 | 929 | -11.296 | 32.869 | 70 |
| Net financials | -12.597 | -9.061 | -10.245 | -7.053 | -15.767 | 1.193 |
| Profit before tax | -29.254 | -17.230 | -9.316 | -18.349 | 17.102 | 1.263 |
| Tax | 556 | -4.080 | 67 | -1.295 | 4.252 | 278 |
| Net profit | -29.810 | -13.150 | -9.383 | -17.054 | 12.850 | 985 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 757.554 | 711.228 | 815.905 | 830.794 | 897.683 | 1.544.941 |
| Equity | 433.163 | 423.974 | 443.768 | 428.263 | 439.373 | 1.538.892 |
| Long-term debt | 237.644 | 228.531 | 260.324 | 296.848 | 291.293 | 0 |
| Short-term debt | 86.747 | 58.723 | 111.813 | 105.682 | 167.017 | 6.049 |
| Total debt | 324.391 | 287.254 | 372.137 | 402.530 | 458.310 | 6.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2021 | — | — |
MS Management | Management | 2015 | — | — |
PM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Galaxy Bidco ApS | Company | 100.0% | 100.0% | 2021 |
Gro Holding II ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brogaard | Management | 0 companies |
| Michael Specht Bruun | Management | 0 companies |
| Peter Mareno Vekslund | Management | 0 companies |
| Lars Dybkjær | Chairman | 0 companies |
| Morten Grube Weicher | Board of Directors | 0 companies |
| Anja Bach Eriksson | Board of Directors | 0 companies |
| Gunnar Evensen | Board of Directors | 0 companies |
| Marielle Florence Stijger | Board of Directors | 0 companies |
| Jørgen Kirkegaard Raguse | Deputy Chairman | 0 companies |
| Steen Michelsen Lomholt-Thomsen | Board of Directors | 0 companies |
| Franck Leon Cohen | Chairman | 0 companies |