| Revenue | DKK 1,4B | — |
| EBITDA | DKK 145,4M | +908575% |
| Net profit | DKK -83,9M | -60229% |
| Total assets | DKK 2,7B | +191% |
| Equity | DKK 431,6M | -53% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 443.194 | 1.341.573 | 1.418.685 | 1.662.323 | — | 1.423.500 |
| Staff expenses | -0 | -0 | -0 | -221.695 | -0 | -247.723 |
| EBITDA | -5.401 | 146.689 | -5.374 | 111.844 | -16 | 145.356 |
| Depreciation & amort. | -43.027 | -123.488 | -0 | -145.922 | -0 | -144.164 |
| EBIT | -48.428 | 23.201 | -5.374 | -34.078 | -16 | 1.192 |
| Net financials | -22.203 | -68.177 | -74.307 | -100.663 | -162 | -78.656 |
| Profit before tax | -70.631 | -44.976 | -79.681 | -134.742 | -178 | -77.464 |
| Tax | -9.039 | 29.927 | 856 | 22.158 | -39 | 6.393 |
| Net profit | -61.592 | -74.903 | -80.537 | -156.900 | -139 | -83.857 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 2.204.009 | 2.382.500 | 2.701.320 | 2.738.669 | 917.007 | 2.669.229 |
| Equity | 715.072 | 758.221 | 772.392 | 620.408 | 911.756 | 431.639 |
| Long-term debt | 375.909 | 1.112.502 | 1.069.441 | 1.446.752 | 0 | 1.434.813 |
| Short-term debt | 1.097.884 | 495.181 | 848.917 | 637.532 | 5.251 | 795.229 |
| Total debt | 1.473.793 | 1.607.683 | 1.928.928 | 2.118.261 | 5.251 | 2.237.590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2022 | — | — |
CA Management | Management | 2016 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2016 | |
ATP PRIVATE EQUITY PARTNERS V K/S | Company | 15.0% | 15.0% | 2016 |
Axcel IV K/S 2 | Company | 20.0% | 20.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
Axcel IV K/S | Company | 25.0% | 25.0% | 2016 |
| Individual | 10.0% | 10.0% | 2016 | |
Merlin DK Bidco ApS | Company | 90.0% | 90.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Gerard Harry | Management | 0 companies |
| Christoffer Arthur Müller | Management | 0 companies |
| Allan Jan Formann Kristensen | Chief Executive Officer | 0 companies |
| Peter Nyegaard | Board of Directors | 0 companies |
| Jesper Frydensberg Rasmussen | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Chairman | 0 companies |