| Revenue | DKK 110,6M | +2% |
| EBITDA | DKK 70,5M | -11% |
| Net profit | DKK 49,3M | -19% |
| Total assets | DKK 86,5M | +0% |
| Equity | DKK 49,6M | -19% |
| Employees | 55 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.422 | 27.219 | 23.778 | 94.688 | 127.987 | 132.447 | 108.572 | 110.584 |
| Staff expenses | -5.549 | -8.482 | -10.922 | -16.801 | -33.567 | -23.494 | -29.587 | -40.074 |
| EBITDA | -3.127 | 18.737 | 12.855 | 72.236 | 94.421 | 108.952 | 78.985 | 70.510 |
| Depreciation & amort. | -67 | -70 | -120 | -164 | -185 | -165 | -88 | -5.883 |
| EBIT | -3.193 | 18.667 | 12.735 | 72.072 | 94.236 | 108.787 | 78.897 | 64.627 |
| Net financials | -1 | -70 | -463 | -438 | -269 | 1.830 | -615 | 1.006 |
| Profit before tax | -3.195 | 18.597 | 12.272 | 71.635 | 93.967 | 110.617 | 78.282 | 65.633 |
| Tax | -696 | 4.071 | 2.672 | 15.250 | 19.647 | 23.740 | 17.324 | 16.302 |
| Net profit | -2.498 | 14.526 | 9.599 | 56.384 | 74.320 | 86.877 | 60.958 | 49.331 |
| Item | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.534 | 20.695 | 18.890 | 88.067 | 79.644 | 101.718 | 86.528 | 86.492 |
| Equity | 202 | 13.078 | 10.677 | 57.062 | 74.482 | 87.358 | 61.316 | 49.647 |
| Long-term debt | 0 | 0 | 396 | 1.162 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.332 | 7.616 | 7.817 | 29.843 | 5.161 | 14.311 | 22.389 | 31.238 |
| Total debt | 1.332 | 7.616 | 8.213 | 31.006 | 5.161 | 14.311 | 22.389 | 31.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GHOST SHIP HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 25.0% | 25.0% | 2019 | |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lundgaard | Chief Executive Officer | 0 companies |
| Mikkel Martin Pedersen | Chairman | 0 companies |
| Henrik Edwards | Board of Directors | 0 companies |
| Per Anton Westbergh | Board of Directors | 0 companies |
| Per Chrom Jacobsen | Chairman | 0 companies |