| Revenue | DKK 181M | +1% |
| EBITDA | DKK 70,8M | +23% |
| Net profit | DKK 9,7M | +378% |
| Total assets | DKK 228,7M | +2% |
| Equity | DKK 115M | +9% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | 88.815 | 147.044 | 179.661 | 181.031 |
| Staff expenses | -0 | -17.995 | -20.603 | -27.238 | -29.433 |
| EBITDA | -13 | 29.268 | 58.074 | 57.777 | 70.843 |
| Depreciation & amort. | -0 | -24.744 | 38.689 | -44.929 | -50.924 |
| EBIT | -13 | 4.524 | 19.385 | 12.848 | 19.919 |
| Net financials | -224 | -2.523 | -5.134 | -8.368 | -4.571 |
| Profit before tax | -237 | 2.001 | 14.251 | 4.480 | 15.348 |
| Tax | -70 | 497 | 2.256 | 2.459 | 5.685 |
| Net profit | -167 | 1.504 | 11.695 | 2.021 | 9.663 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 95.935 | 189.872 | 228.128 | 223.420 | 228.742 |
| Equity | 86.942 | 91.861 | 103.339 | 105.423 | 114.988 |
| Long-term debt | 5.305 | 73.557 | 86.945 | 81.885 | 74.514 |
| Short-term debt | 3.688 | 22.544 | 35.498 | 33.356 | 36.369 |
| Total debt | 8.993 | 96.101 | 122.443 | 115.241 | 110.883 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
NL Management | Management | 2019 |
TH Management | Management | 2026 |
DH Management | Management | 2026 |
NP Management | Management | 2024 |
| Former (3) | ||
TT Management | Management | 2021 – 2026 |
TD Management | Management | 2017 – 2023 |
FA Management | Management | 2023 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2017 | |
| Chairman | 2017 | |
| Deputy Chairman | 2017 | |
| Board of Directors | 2017 | |
| Board of Directors | 2022 | |
| Board of Directors | 2026 | |
| Board of Directors | 2018 | |
| Former (3) | ||
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2019 – 2025 | |
| Board of Directors | 2017 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Lei Jacobsen | Management | 0 companies |
| Thomas Helbo | Management | 0 companies |
| Dirk Hendricus Johannes Hanenberg | Management | 0 companies |
| Tinneke Torpe | Management | 0 companies |
| Thomas Daniel Ibsø | Management | 0 companies |
| Felix Ammann | Management | 0 companies |
| Nicolai Peter Hertz | Management | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Board of Directors | 0 companies |
| Jens Flemming Jensen | Chairman | 0 companies |
| Peter Ryttergaard | Deputy Chairman | 0 companies |
| Andrew Hoad | Board of Directors | 0 companies |
| Jens Jørgen Hahn-Petersen | Board of Directors | 0 companies |
| Peter Jørgen Lyager | Board of Directors | 0 companies |
| Nina Fisker Olesen | Board of Directors | 0 companies |
| Tilde Kejlhof | Board of Directors | 0 companies |
| Jesper Abildskov Blom | Board of Directors | 0 companies |
| Michael John Humphreys | Board of Directors | 0 companies |