| Revenue | DKK 1,1B | -9% |
| EBITDA | DKK 725,6M | -20% |
| Net profit | DKK 275,6M | -41% |
| Total assets | DKK 6,6B | -3% |
| Equity | DKK 3,7B | -14% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -23.786 | 917.523 | 2.498.866 | 1.162.652 | 1.053.906 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23.786 | 917.523 | 2.216.551 | 901.587 | 725.596 |
| Depreciation & amort. | -0 | -324.338 | -425.262 | -427.871 | -426.368 |
| EBIT | -23.786 | 593.185 | 1.791.289 | 473.716 | 299.228 |
| Net financials | -2.107 | -12.796 | -22.845 | -5.061 | -23.675 |
| Profit before tax | -25.893 | 580.389 | 1.768.444 | 468.655 | 275.553 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -25.893 | 580.389 | 1.768.444 | 468.655 | 275.553 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.797.264 | 7.835.096 | 7.967.342 | 6.843.427 | 6.620.453 |
| Equity | 2.852.776 | 3.433.165 | 4.901.609 | 4.370.264 | 3.745.817 |
| Long-term debt | 0 | 2.400.000 | 1.800.000 | 1.200.000 | 600.000 |
| Short-term debt | 1.549.474 | 1.417.895 | 662.021 | 680.141 | 1.591.010 |
| Total debt | 1.549.474 | 1.417.895 | 662.021 | 1.880.141 | 2.191.010 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2023 |
| Former (5) | ||
TS Management | Management | 2022 – 2023 |
JP Management | Management | 2016 – 2017 |
JN Management | Management | 2019 – 2021 |
FP Chief Executive Officer | Chief Executive Officer | 2019 – 2019 |
NB Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2019 | |
| Former (6) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2019 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tenna Skaaning | Management | 0 companies |
| Johan Peter Weslau | Management | 0 companies |
| Mats Stefan Vikholm | Management | 0 companies |
| Jacob Nørgaard Andersen | Management | 0 companies |
| Felix Peter Würtenberger | Chief Executive Officer | 0 companies |
| Niels Bjært | Management | 0 companies |
| Alper Elmas | Board of Directors | 0 companies |
| Jonas van Mansfeld | Chairman | 0 companies |
| Willem van Dongen | Board of Directors | 0 companies |
| Michael Thorndahl Simmelsgaard | Chairman | 0 companies |
| Ole Bigum Nielsen | Board of Directors | 0 companies |
| Peter Egmont Erland Tornberg | Chairman | 0 companies |
| Hans Werner Woltmann | Board of Directors | 0 companies |
| Catrin Fee Jung Draschil | Chairman | 0 companies |