| Revenue | DKK 488,8M | +10% |
| EBITDA | DKK 83,8M | +642% |
| Net profit | DKK -20,9M | +77% |
| Total assets | DKK 1,5B | +1% |
| Equity | DKK 411,7M | +21% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 309.600 | 426.800 | 434.900 | 444.700 | 488.800 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20.400 | -40.900 | -82.600 | 11.300 | 83.800 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20.400 | -40.900 | -82.600 | 11.300 | 83.800 |
| Net financials | -25.200 | -45.000 | 0 | 0 | 0 |
| Profit before tax | -45.600 | -85.900 | -146.300 | -90.000 | -23.800 |
| Tax | -25.500 | 1.600 | 4.200 | 1.900 | -2.900 |
| Net profit | -20.100 | -87.500 | -150.500 | -91.900 | -20.900 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.469.300 | 1.588.600 | 1.542.900 | 1.505.500 | 1.526.800 |
| Equity | 676.200 | 580.400 | 442.000 | 340.500 | 411.700 |
| Long-term debt | 580.400 | 740.200 | 791.000 | 851.200 | 848.800 |
| Short-term debt | 212.700 | 268.000 | 309.900 | 313.800 | 266.300 |
| Total debt | 793.100 | 1.008.200 | 1.100.900 | 1.165.000 | 1.115.100 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ME Management | Management | 2024 |
EP Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (9) | ||
LB Management | Management | 2022 – 2024 |
DE Management | Management | 2017 – 2020 |
RK Management | Management | 2016 – 2016 |
JH Management | Management | 2020 – 2022 |
KE Management | Management | 2016 – 2017 |
DO Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
ET Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
PD Management | Management | 2022 – 2024 |
MD Chief Executive Officer | Chief Executive Officer | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
| Board of Directors | 2018 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2021 | |
| Former (12) | ||
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2018 – 2024 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2017 – 2024 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2016 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2016 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2016 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Individual | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lutz Bertil Majer | Management | 0 companies |
| Daniel Edwin Griggs | Management | 0 companies |
| Robert Keith Alastair Bradburn | Management | 0 companies |
| John Houston Gardiner | Management | 0 companies |
| Michael Edward Bannon | Management | 0 companies |
| Kim Elsass | Management | 0 companies |
| David O'Flanagan | Chief Executive Officer | 0 companies |
| Efstathios Tzikakis | Chief Executive Officer | 0 companies |
| Eric Peter Stine | Chief Executive Officer | 0 companies |
| Peter David | Management | 0 companies |
| Mark David Frost | Chief Executive Officer | 0 companies |
| Bjarne Kock Hansen | Board of Directors | 0 companies |
| Darren Roos | Chairman | 0 companies |
| Matteo Thun | Board of Directors | 0 companies |
| Craig Allen Conway | 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 |
| Margaret Buggie | Board of Directors | 0 companies |
| Constance Lisa Pauline Minc ép. Choufani | Board of Directors | 0 companies |
| Jonas Persson | Chairman | 0 companies |
| Jason Michael Howard | Chairman | 0 companies |
| Morten Hummelmose | Board of Directors | 0 companies |
| Saleah Hassen Laher | Board of Directors | 0 companies |
| Sheila May Gulati | Board of Directors | 0 companies |
| Robert Youngjohns | Board of Directors | 0 companies |
| Carsten Oliver Thoma | Board of Directors | 0 companies |
| Jonathan Joseph Brook | Board of Directors | 0 companies |
| Michael Ouissi | Board of Directors | 0 companies |
| Marjorie Lao | Board of Directors | 0 companies |