| Revenue | DKK 0 | — |
| EBITDA | DKK 571,9M | -22% |
| Net profit | DKK 561,3M | -18% |
| Total assets | DKK 1,2B | -17% |
| Equity | DKK 462,2M | -28% |
| Employees | 346 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -377.803 | -773.546 | -1.049.577 | -1.287.478 | -1.485.024 |
| EBITDA | 410.988 | 222.812 | 364.401 | 729.089 | 571.933 |
| Depreciation & amort. | -7.488 | -18.408 | -17.783 | -42.197 | -34.061 |
| EBIT | 403.500 | 204.404 | 346.618 | 686.892 | 537.872 |
| Net financials | -81.974 | 5.942 | 29.338 | -3.077 | 24.247 |
| Profit before tax | 321.526 | 210.346 | 375.956 | 683.815 | 562.119 |
| Tax | -0 | -0 | -0 | 401 | 835 |
| Net profit | 321.526 | 210.346 | 375.956 | 683.413 | 561.284 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 361.546 | 425.536 | 625.134 | 1.397.975 | 1.158.974 |
| Equity | 221.075 | 178.685 | 299.311 | 643.896 | 462.234 |
| Long-term debt | 12.091 | 13.323 | 11.222 | 315.939 | 222.054 |
| Short-term debt | 128.380 | 233.528 | 314.601 | 438.140 | 474.686 |
| Total debt | 140.471 | 246.851 | 325.823 | 754.079 | 696.740 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
MN Management | Management | 2025 |
MS Management | Management | 2025 |
SK Founder | Founder | 2016 |
SK Management | Management | 2020 |
TH Management | Management | 2020 |
| Former (3) | ||
BF Chief Executive Officer | Chief Executive Officer | 2022 – 2025 |
RB Management | Management | 2016 – 2020 |
SP Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2016 | |
| Chairman | 2016 | |
| Board of Directors | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Neubert | Management | 0 companies |
| Bo Foged | Chief Executive Officer | 0 companies |
| Rune Bro Roin | Management | 0 companies |
| Mads Skovgaard-Andersen | Management | 0 companies |
| Simon Krogh | Founder | 0 companies |
| Simon Kjær | Management | 0 companies |
| Thomas Hinrichsen | Management | 0 companies |
| Stig Pastwa | Chief Executive Officer | 0 companies |
| Torsten Lodberg Smed | Board of Directors | 0 companies |
| Christina Grumstrup Sørensen | Board of Directors | 0 companies |
| Jakob Baruël Poulsen | Chairman | 0 companies |
| Christian Troels Skakkebæk | Board of Directors | 0 companies |