| Revenue | DKK 1B | +66% |
| EBITDA | DKK 577,1M | +677% |
| Net profit | DKK 4,2M | +102% |
| Total assets | DKK 6,4B | +22% |
| Equity | DKK 4,5B | +0% |
| Employees | 44 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.854 | 2.011 | 53.148 | 50.805 | 42.446 | 563.036 | 567.770 | 614.030 | 1.018.215 |
| Staff expenses | -0 | -0 | -1.551 | -10.734 | -28.554 | -36.904 | -37.105 | -40.121 | -43.125 |
| EBITDA | -2.854 | 2.011 | 51.597 | 40.071 | 13.891 | 387.210 | 555.765 | 74.313 | 577.134 |
| Depreciation & amort. | -0 | -1.742 | -51.212 | -39.456 | -13.840 | -342.663 | -491.710 | -398.850 | -566.889 |
| EBIT | -2.854 | 269 | 385 | 615 | 51 | 44.547 | 64.055 | -324.537 | 10.245 |
| Net financials | -46 | -90 | -169 | -1.453 | -5.443 | -577 | -2.518 | -15.963 | -21.140 |
| Profit before tax | -2.899 | 179 | 216 | -838 | -5.392 | 43.969 | 61.537 | -340.500 | -10.895 |
| Tax | -266 | 654 | 11.249 | -11.767 | -1.087 | 9.679 | 13.538 | -75.759 | -15.125 |
| Net profit | -2.633 | -476 | -11.033 | 10.929 | -4.306 | 34.290 | 47.999 | -264.741 | 4.230 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 78.440 | 173.017 | 429.972 | 2.870.153 | 4.748.050 | 5.281.397 | 5.342.640 | 5.252.009 | 6.397.895 |
| Equity | 64.417 | 116.685 | 105.652 | 116.580 | 4.312.275 | 4.346.565 | 4.394.565 | 4.467.456 | 4.471.686 |
| Long-term debt | 0 | 0 | 396 | 875 | 335 | 0 | 0 | 0 | 9.304 |
| Short-term debt | 14.023 | 56.333 | 323.924 | 2.752.698 | 435.440 | 934.832 | 946.993 | 784.553 | 1.916.905 |
| Total debt | 14.023 | 56.333 | 324.320 | 2.753.573 | 435.775 | 934.832 | 946.993 | 784.553 | 1.926.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Management | Management | 2018 | — | — |
NB Management | Management | 2017 | — | — |
NM Management | Management | 2020 | — | — |
ML Founder | Founder | 2015 | — | — |
NM Management | Management | 2020 | — | — |
VA Management | Management | 2019 | — | — |
NV Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kathryn Walker Hall | Management | 0 companies |
| Niall Brendan O'Sullivan | Management | 0 companies |
| Nancy Mable Walker | Management | 0 companies |
| Moonville Limited | Founder | 0 companies |
| Nancy Mable Walker Buurma | Management | 0 companies |
| Valentine Anthony Bohan | Management | 0 companies |
| Niels Vahman Bang | Management | 0 companies |