| Revenue | DKK 5,8M | +10% |
| EBITDA | DKK -2M | +39% |
| Net profit | DKK -116,8M | +28% |
| Total assets | DKK 584,4M | -22% |
| Equity | DKK -121M | -6474% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 7.234 | 9.125 | 5.674 | 4.769 | 5.195 | 5.254 | 5.754 |
| Staff expenses | -10.284 | -9.575 | -4.250 | -5.403 | -5.694 | -8.321 | -7.453 |
| EBITDA | -3.318 | -939 | 221 | -920 | -890 | -3.215 | -1.970 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.318 | -939 | 221 | -920 | -890 | -3.215 | -1.970 |
| Net financials | -7.191 | -90.304 | -27.245 | -15.730 | -120.346 | -154.869 | -116.757 |
| Profit before tax | -10.509 | -91.243 | -27.024 | -16.650 | -121.236 | -158.084 | -118.727 |
| Tax | -3.294 | -2.857 | -2.285 | -2.520 | -3.237 | 3.502 | -1.946 |
| Net profit | -7.215 | -88.386 | -24.739 | -14.130 | -117.999 | -161.586 | -116.781 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 630.535 | 632.704 | 546.514 | 912.650 | 803.294 | 747.119 | 584.416 |
| Equity | 348.350 | 313.590 | 292.894 | 278.054 | 158.575 | -1.840 | -120.961 |
| Long-term debt | 243.843 | 220.396 | 196.845 | 183.294 | 152.572 | 0 | 0 |
| Short-term debt | 38.342 | 98.718 | 56.775 | 451.302 | 492.147 | 748.959 | 705.377 |
| Total debt | 282.185 | 319.114 | 253.620 | 634.596 | 644.719 | 748.959 | 705.377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2017 | — | — |
JH Founder | Founder | 2017 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SW Management | Management | 2017 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skiold Group A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Gadensgaard | Management | 0 companies |
| Jacob Hjortshøj | Founder | 0 companies |
| Morten Rosager Andersen | Chief Executive Officer | 0 companies |
| Lasse Viegand Hansen | Chief Executive Officer | 0 companies |
| Lars Radoor Sørensen | Chief Executive Officer | 0 companies |
| Samuel Waldorph Andreasen | Management | 0 companies |
| Søren Sandholm Overgaard | Chief Executive Officer | 0 companies |
| Johan Olof Cervin | Chairman | 0 companies |
| Brian Hyldahl Frimor | Chairman | 0 companies |
| Rasmus Sandorff Jacobsen | Chairman | 0 companies |
| Morten Nielsen | Chairman | 0 companies |
| Erik Petersen | Board of Directors | 0 companies |
| Michael Jensen | Chairman | 0 companies |
| Denis Jean Jørgen Viet-Jacobsen | Chairman | 0 companies |
| Torben Axelsen | Board of Directors | 0 companies |
| Michael Pontoppidan Frost | Board of Directors | 0 companies |
| Henrik Hilbert Overbye | Board of Directors | 0 companies |