| Revenue | DKK 340M | -13% |
| EBITDA | DKK -106,4M | +44% |
| Net profit | DKK -146,4M | +32% |
| Total assets | DKK 331,7M | -30% |
| Equity | DKK -490,4M | -42% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | 340.917 | 359.035 | 388.781 | 339.979 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -52.045 | -155.414 | -189.020 | -106.423 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -52.045 | -155.414 | -189.020 | -106.423 |
| Net financials | 0 | 12.301 | -33.275 | -50.467 | -57.544 |
| Profit before tax | -55 | -39.744 | -188.689 | -239.487 | -163.967 |
| Tax | -18 | -8.213 | -23.250 | -24.093 | -17.542 |
| Net profit | -37 | -31.530 | -165.439 | -215.394 | -146.425 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 120.621 | 762.454 | 643.361 | 470.614 | 331.745 |
| Equity | 120.081 | -12.251 | -147.887 | -344.885 | -490.363 |
| Long-term debt | 0 | 580.726 | 572.486 | 628.524 | 650.563 |
| Short-term debt | 540 | 185.521 | 198.867 | 182.170 | 167.685 |
| Total debt | 540 | 774.705 | 791.248 | 815.499 | 822.108 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SH Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (8) | ||
JT Management | Management | 2021 – 2022 |
MK Management | Management | 2017 – 2018 |
SM Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
TB Management | Management | 2022 – 2025 |
CJ Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
TP Management | Management | 2017 – 2017 |
HT Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
BK Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2020 | |
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Former (6) | ||
| Board of Directors | 2017 – 2017 | |
| Chairman | 2020 – 2020 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2017 – 2021 | |
| Chairman | 2017 – 2020 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jannie Tholstrup | Management | 0 companies |
| Michael Kjøbsted | Management | 0 companies |
| Søren Maarssø | Chief Executive Officer | 0 companies |
| Torben Børsting | Management | 0 companies |
| Christian Jacob Flarup | Chief Executive Officer | 0 companies |
| Thomas Palm Westermann | Management | 0 companies |
| Heidi Thousgaard Terrvik | Chief Executive Officer | 0 companies |
| Stephan Hubert Plenz | Chief Executive Officer | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Ken Taro Madsen | Board of Directors | 0 companies |
| Jean-Marc Denis Lechene | Chairman | 0 companies |
| Ola Harald Erici | Board of Directors | 0 companies |
| Thomas Stegeager Kvorning | Chairman | 0 companies |
| Christina Bruun Geertsen | Board of Directors | 0 companies |
| Anders Wilhjelm | Board of Directors | 0 companies |
| Carsten Nygaard Knudsen | Chairman | 0 companies |
| Jeppe Buskov | Chairman | 0 companies |
| Søren Dan Johansen | Board of Directors | 0 companies |