| Revenue | DKK 1,4B | -14235100% |
| EBITDA | DKK 145,4M | +1454280% |
| Net profit | DKK -83,7M | -10890% |
| Total assets | DKK 2,7B | +128% |
| Equity | DKK 431,2M | -63% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 443.194 | 1.341.573 | 1.418.685 | 1.662.323 | -10 | 1.423.500 |
| Staff expenses | -0 | -0 | -0 | -221.695 | -0 | -247.723 |
| EBITDA | -5.351 | 146.754 | -5.344 | -33.971 | -10 | 145.418 |
| Depreciation & amort. | -43.027 | -123.488 | -0 | -0 | -0 | -144.164 |
| EBIT | -48.378 | 23.266 | -5.344 | -33.971 | -10 | 1.254 |
| Net financials | -21.335 | -67.796 | -73.592 | -100.879 | 42 | -78.575 |
| Profit before tax | -69.713 | -44.530 | -78.936 | -134.851 | -977 | -77.321 |
| Tax | -8.837 | 29.987 | 979 | 22.127 | -215 | 6.425 |
| Net profit | -60.876 | -74.517 | -79.915 | -156.978 | -762 | -83.746 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 2.203.807 | 2.379.269 | 2.701.902 | 2.737.339 | 1.173.007 | 2.668.710 |
| Equity | 718.190 | 754.637 | 771.941 | 622.291 | 1.172.984 | 431.168 |
| Long-term debt | 375.909 | 1.112.502 | 1.069.441 | 1.446.752 | 0 | 1.434.813 |
| Short-term debt | 1.094.564 | 495.534 | 850.049 | 655.443 | 23 | 795.181 |
| Total debt | 1.470.473 | 1.608.036 | 1.930.060 | 2.115.048 | 23 | 2.237.542 |
| 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 |
|---|---|---|---|---|
Merlin DK Bidco ApS | Company | 5.0% | 5.0% | 2022 |
Frontmatec Holding III 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 |