| Revenue | DKK -43,6M | -339% |
| EBITDA | DKK -78,3M | -1854% |
| Net profit | DKK 588,7M | +640% |
| Total assets | DKK 2,7B | +3% |
| Equity | DKK 2B | -5% |
| Employees | 16 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 443.194 | 1.341.573 | 1.418.685 | 1.662.323 | 1.415.574 | 1.423.500 | 20.782 | 18.280 | -43.624 |
| Staff expenses | -0 | -0 | -0 | -221.695 | -238.899 | -247.723 | -33.203 | -22.286 | -34.645 |
| EBITDA | -5.251 | 146.910 | -5.140 | 112.124 | 118.702 | 145.535 | -12.421 | -4.006 | -78.269 |
| Depreciation & amort. | -43.027 | -123.488 | -0 | -145.922 | -139.599 | -144.164 | -1.219 | -1.106 | -1.278 |
| EBIT | -48.278 | 23.422 | -5.140 | -33.798 | -20.897 | 1.371 | -13.640 | -5.112 | -79.547 |
| Net financials | -13.644 | -43.114 | -46.756 | -63.827 | -96.533 | -78.564 | -16.960 | 82.134 | 669.912 |
| Profit before tax | -61.922 | -19.692 | -51.896 | -97.625 | -117.430 | -77.193 | -30.600 | 77.022 | 590.365 |
| Tax | -7.132 | 32.867 | 3.091 | 23.235 | 7.434 | 6.453 | -23.223 | -2.482 | 1.655 |
| Net profit | -54.790 | -52.559 | -54.987 | -120.860 | -124.864 | -83.646 | -7.377 | 79.504 | 588.710 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.201.913 | 2.374.242 | 2.695.148 | 2.731.312 | 2.582.019 | 2.658.294 | 2.634.962 | 2.586.568 | 2.654.267 |
| Equity | 920.714 | 979.156 | 1.021.038 | 614.645 | 472.756 | 419.429 | 1.986.543 | 2.081.047 | 1.968.970 |
| Long-term debt | 171.589 | 883.533 | 813.641 | 1.446.752 | 1.440.870 | 1.434.813 | 13.640 | 13.441 | 12.174 |
| Short-term debt | 1.094.466 | 494.957 | 849.899 | 657.062 | 657.157 | 796.504 | 634.779 | 492.080 | 673.123 |
| Total debt | 1.266.055 | 1.378.490 | 1.674.111 | 2.116.667 | 2.109.263 | 2.238.865 | 648.419 | 505.521 | 685.297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2016 | — | — |
KM Management | Management | 2018 | — | — |
NS Management | Management | 2024 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MB Management | Management | 2023 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KG Management | Management | 2022 | — | — |
TN Management | Management | 2017 | — | — |
HA Management | Management | 2016 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Merlin DK Bidco ApS | Company | 100.0% | 100.0% | 2023 |
Frontmatec Holding I ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Sand Nykjær | Management | 0 companies |
| Kristian Morberg Madsen | Management | 0 companies |
| Nathan Scott Schaan | Management | 0 companies |
| Jens Kristensen | Chief Executive Officer | 0 companies |
| Massimo Bizzi | Management | 0 companies |
| Henrik Andersen | Chief Executive Officer | 0 companies |
| Kevin Gerard Harry | Management | 0 companies |
| Thomas Nybo Stenager | Management | 0 companies |
| Henrik Alifas Nielsen | Management | 0 companies |
| Allan Jan Formann Kristensen | Chief Executive Officer | 0 companies |
| Jan Kjærsgaard | Board of Directors | 0 companies |
| Marianne Vinding Ovesen | Board of Directors | 0 companies |
| Peter Nyegaard | Board of Directors | 0 companies |
| Jesper Frydensberg Rasmussen | Board of Directors | 0 companies |
| Dennis Michael Gallagher | Chairman | 0 companies |
| Christoffer Arthur Müller | Deputy Chairman | 0 companies |
| Kevin Gerard Harry | Board of Directors | 0 companies |
| Remko Rosman | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Chairman | 0 companies |
| Arne Vraalsen | Chairman | 0 companies |