| Revenue | DKK 4,2B | -23% |
| EBITDA | DKK 2,3B | -26% |
| Net profit | DKK 255,4M | -68% |
| Total assets | DKK 55,9B | +19% |
| Equity | DKK 21,2B | +42% |
| Employees | 761 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.935.057 | 3.693.091 | 4.123.083 | 5.414.923 | 4.162.544 |
| Staff expenses | -311.520 | -360.413 | -418.230 | -476.732 | -576.823 |
| EBITDA | 2.114.767 | 2.253.357 | 2.681.636 | 3.154.376 | 2.339.604 |
| Depreciation & amort. | -1.461.565 | -1.481.572 | -1.462.758 | -1.618.486 | -1.721.869 |
| EBIT | 653.202 | 771.785 | 1.218.878 | 1.535.890 | 617.735 |
| Net financials | -304.370 | -265.585 | -423.648 | -483.735 | -283.422 |
| Profit before tax | 348.832 | 506.200 | 795.230 | 1.052.155 | 334.313 |
| Tax | 79.958 | 110.159 | 186.698 | 244.694 | 78.909 |
| Net profit | 268.874 | 396.041 | 608.532 | 807.461 | 255.404 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 36.849.345 | 41.174.233 | 43.206.146 | 46.993.981 | 55.918.350 |
| Equity | 4.117.262 | 10.013.303 | 12.621.835 | 14.929.296 | 21.184.700 |
| Long-term debt | 24.072.216 | 20.602.097 | 20.479.919 | 20.297.146 | 21.776.395 |
| Short-term debt | 753.274 | 3.493.653 | 3.219.180 | 4.468.296 | 3.022.161 |
| Total debt | 24.825.490 | 24.095.750 | 23.699.099 | 24.765.442 | 24.798.556 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SM Founder | Founder | 2018 |
NH Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
FW Management | Management | 2018 – 2018 |
JH Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
HR Chief Executive Officer | Chief Executive Officer | 2018 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2023 | |
| Former (9) | ||
| Board of Directors | 2019 – 2020 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2018 – 2018 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Wibroe | Management | 0 companies |
| Jon Hald Iversen | Chief Executive Officer | 0 companies |
| Simon Milthers | Founder | 0 companies |
| Nina Høegh Jensen | Chief Executive Officer | 0 companies |
| Henrik Riis Nielsen | Chief Executive Officer | 0 companies |
| Nicolaj Nørgaard Peulicke | Board of Directors | 0 companies |
| Helle Larsen Andersen | Board of Directors | 0 companies |
| Marianne Schønberg Hansen | Board of Directors | 0 companies |
| Torben Glar Nielsen | Chairman | 0 companies |
| Stina Buhl Willumsen | Board of Directors | 0 companies |
| Annette Heilskov Ikast | Board of Directors | 0 companies |
| Hans Erik Kristoffersen | Board of Directors | 0 companies |
| Peder Østermark Andreasen | Chairman | 0 companies |
| Signe Horn Rosted | Board of Directors | 0 companies |
| Thomas Berg Jakobsen | Board of Directors | 0 companies |
| Torben Thyregod | Chairman | 0 companies |
| Søren Dupont Kristensen | Chairman | 0 companies |