| Revenue | DKK 867,1M | +752% |
| EBITDA | DKK 5,4M | +1054% |
| Net profit | DKK -17,2M | +31% |
| Total assets | DKK 417,2M | +5% |
| Equity | DKK 47,3M | -26% |
| Employees | 216 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.506 | 12.651 | 8.868 | 101.731 | 867.148 |
| Staff expenses | -11.673 | -17.027 | -20.771 | -102.300 | -109.778 |
| EBITDA | -1.167 | -4.376 | -11.903 | -569 | 5.431 |
| Depreciation & amort. | -12 | -18 | -18 | -22.429 | -22.361 |
| EBIT | -1.179 | -4.394 | -11.921 | -22.998 | -16.930 |
| Net financials | -53.631 | -12.713 | -30.622 | -2.667 | -36 |
| Profit before tax | -54.810 | -17.107 | -42.543 | -25.665 | -16.966 |
| Tax | -117 | -1.221 | -3.925 | -742 | 277 |
| Net profit | -54.693 | -15.886 | -38.618 | -24.923 | -17.243 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 235.767 | 230.514 | 218.737 | 398.857 | 417.185 |
| Equity | 69.503 | 53.645 | 14.251 | 63.934 | 47.290 |
| Long-term debt | 0 | 0 | 0 | 48.122 | 98.036 |
| Short-term debt | 166.264 | 176.869 | 204.486 | 268.427 | 261.650 |
| Total debt | 166.264 | 176.869 | 204.486 | 316.549 | 359.686 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LW Deputy | Deputy | 2025 |
SP Chief Executive Officer | Chief Executive Officer | 2024 |
KK | Deputy | 2025 |
| Former (1) | ||
MA Management | Management | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2017 | |
| Former (3) | ||
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Westh | Deputy | 0 companies |
| Simon Pauck Hansen | Chief Executive Officer | 0 companies |
| Kenneth Koustrup Christiansen | Deputy | 0 companies |
| Morten Aaberg Sørensen | Management | 0 companies |
| Christopher Aller Simonsen | Board of Directors | 0 companies |
| Bettina Charlotte Aller | Board of Directors | 0 companies |
| Sascha Rose Aller | Board of Directors | 0 companies |
| Jens Grum-Schwensen | Board of Directors | 0 companies |
| Morten Krüger | Chairman | 0 companies |
| Michael Boye Aller | Board of Directors | 0 companies |
| Stine Koch | Board of Directors | 0 companies |
| Katinka Pernille Aller | Board of Directors | 0 companies |
| Erik Aller | Board of Directors | 0 companies |