| Revenue | DKK 320,2M | +34% |
| EBITDA | DKK 5,9M | -84% |
| Net profit | DKK -107,4M | -86% |
| Total assets | DKK 3B | +11% |
| Equity | DKK 695,8M | -45% |
| Employees | 159 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 274.461 | 316.074 | 202.776 | 238.338 | 320.248 |
| Staff expenses | -57.502 | -0 | -53.849 | -83.794 | -104.478 |
| EBITDA | 216.819 | -4.952 | 53.532 | 37.659 | 5.943 |
| Depreciation & amort. | -16.774 | -0 | -28.650 | -17.267 | -47.588 |
| EBIT | 200.045 | -4.952 | 24.882 | 20.391 | -41.644 |
| Net financials | 90.618 | 31.413 | -132.998 | -81.992 | -77.156 |
| Profit before tax | 290.804 | 26.461 | -108.116 | -61.601 | -118.800 |
| Tax | 39.384 | -11.601 | 8.229 | -3.863 | -11.380 |
| Net profit | 251.420 | 38.062 | -126.826 | -57.738 | -107.420 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 999.322 | 3.185.375 | 2.722.933 | 2.672.997 | 2.976.120 |
| Equity | 690.076 | 1.016.146 | 1.247.705 | 1.270.028 | 695.791 |
| Long-term debt | 103.468 | 1.397.841 | 1.314.228 | 1.234.813 | 2.108.959 |
| Short-term debt | 178.941 | 756.250 | 132.170 | 139.326 | 153.832 |
| Total debt | 282.409 | 2.154.091 | 1.446.399 | 1.374.139 | 2.262.792 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CC Chief Executive Officer | Chief Executive Officer | 2023 |
LH Management | Management | 2025 |
| Former (5) | ||
EM Management | Management | 2023 – 2024 |
HB Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
SS Management | Management | 2020 – 2023 |
SK Management | Management | 2016 – 2016 |
ES Management | Management | 2016 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2025 | |
| Board of Directors | 2016 | |
| Board of Directors | 2020 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (9) | ||
| Board of Directors | 2015 – 2016 | |
| Chairman | 2016 – 2023 | |
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2016 – 2022 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2016 – 2016 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Egil Mølsted Madsen | Management | 0 companies |
| Helle Birk Krogsgaard | Chief Executive Officer | 0 companies |
| Christina Charlotte Lindved | Chief Executive Officer | 0 companies |
| Søren Skjold Mogensen | Management | 0 companies |
| Lars Henrik Vejrup Hansen | Management | 0 companies |
| Steffen Kjeld Thomsen | Management | 0 companies |
| Emil Staal Bergander | Management | 0 companies |
| Mie Lund Buhl | Board of Directors | 0 companies |
| Stig Løkke Pedersen | Chairman | 0 companies |
| Catherine Yaping Chen | Board of Directors | 0 companies |
| Bror Thomas Pollare | Board of Directors | 0 companies |
| Sibel Karina Arnes | Board of Directors | 0 companies |
| Joseph Edward Bernardo | Board of Directors | 0 companies |
| Jan Gunnar Åkesson | Chairman | 0 companies |
| Daniel Joseph Delaney | Board of Directors | 0 companies |
| Ole Jensen | Chairman | 0 companies |
| Rasmus Karl Gustaf Molander | Board of Directors | 0 companies |
| Nils Christian Strandberg Pedersen | Chairman | 0 companies |
| Sven Henrik Reinhold Geijer | Board of Directors | 0 companies |
| Patrik Olof Dahlén | Board of Directors | 0 companies |
| Ingo Sujit Michael Chakravarty | Board of Directors | 0 companies |
| Nachum Shamir | Chairman | 0 companies |