| Revenue | DKK 655K | +262% |
| EBITDA | DKK 593K | +553% |
| Net profit | DKK -52M | +9% |
| Total assets | DKK 1,2B | +2% |
| Equity | DKK 561,8M | -7% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -13 | 1.525 | 964 | 181 | 655 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 1.491 | 913 | -131 | 593 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | 1.491 | 913 | -131 | 593 |
| Net financials | -16.044 | -29.285 | -32.312 | -61.007 | -58.478 |
| Profit before tax | -16.057 | -27.794 | -31.399 | -61.138 | -57.885 |
| Tax | -6.484 | -1.127 | -1.933 | -3.895 | -5.841 |
| Net profit | -9.573 | -26.667 | -29.466 | -57.243 | -52.044 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.153.083 | 1.173.128 | 1.194.174 | 1.181.387 | 1.202.389 |
| Equity | 698.613 | 683.619 | 665.770 | 604.892 | 561.753 |
| Long-term debt | 326.300 | 361.108 | 407.865 | 444.224 | 556.947 |
| Short-term debt | 128.170 | 128.401 | 120.539 | 132.271 | 83.689 |
| Total debt | 454.470 | 489.509 | 528.404 | 576.495 | 640.636 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
EP Chief Executive Officer | Chief Executive Officer | 2025 |
ME Management | Management | 2024 |
| Former (10) | ||
DE Management | Management | 2017 – 2020 |
JH Management | Management | 2020 – 2022 |
RK Management | Management | 2016 – 2016 |
KE Management | Management | 2016 – 2017 |
MS Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
ET Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
PD Management | Management | 2022 – 2024 |
DO Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
MD Chief Executive Officer | Chief Executive Officer | 2017 – 2020 |
LB Management | Management | 2022 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2021 | |
| Board of Directors | 2024 | |
| Former (12) | ||
| Board of Directors | 2016 – 2020 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2018 – 2024 | |
| Chairman | 2016 – 2016 | |
| Chairman | 2017 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Individual | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Eric Peter Stine | Chief Executive Officer | 0 companies |
| Daniel Edwin Griggs | Management | 0 companies |
| John Houston Gardiner | Management | 0 companies |
| Robert Keith Alastair Bradburn | Management | 0 companies |
| Kim Elsass | Management | 0 companies |
| Michael Seifert | Chief Executive Officer | 0 companies |
| Efstathios Tzikakis | Chief Executive Officer | 0 companies |
| Peter David | Management | 0 companies |
| David O'Flanagan | Chief Executive Officer | 0 companies |
| Michael Edward Bannon | Management | 0 companies |
| Mark David Frost | Chief Executive Officer | 0 companies |
| Lutz Bertil Majer | Management | 0 companies |
| Bjarne Kock Hansen | Board of Directors | 0 companies |
| Constance Lisa Pauline Minc ép. Choufani | Board of Directors | 0 companies |
| Darren Roos | Chairman | 0 companies |
| Margaret Buggie | Board of Directors | 0 companies |
| Sheila May Gulati | Board of Directors | 0 companies |
| Dominik Vincent Stein | Chairman | 0 companies |
| Bert Alfons Janssens | Board of Directors | 0 companies |
| Christian Shin Høegh Andersen | Board of Directors | 0 companies |
| Thomas Kirk Albert | Board of Directors | 0 companies |
| Michael Ouissi | Board of Directors | 0 companies |
| Craig Allen Conway | Board of Directors | 0 companies |
| Morten Hummelmose | Board of Directors | 0 companies |
| Marjorie Lao | Board of Directors | 0 companies |
| Jonathan Joseph Brook | Board of Directors | 0 companies |
| Matteo Thun | Board of Directors | 0 companies |
| Robert Youngjohns | Board of Directors | 0 companies |
| Carsten Oliver Thoma | Board of Directors | 0 companies |
| Jason Michael Howard | Chairman | 0 companies |
| Saleah Hassen Laher | Board of Directors | 0 companies |
| Jonas Persson | Chairman | 0 companies |