| Revenue | DKK 1,3B | -24% |
| EBITDA | DKK 1,6B | -24% |
| Net profit | DKK 123,2M | -76% |
| Total assets | DKK 15,8B | -7% |
| Equity | DKK 8,1B | +16% |
| Employees | 145 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 327.206 | 560.805 | 1.485.478 | 1.689.625 | 1.290.482 |
| Staff expenses | -7.218 | -98.051 | -112.750 | -115.350 | -121.315 |
| EBITDA | 224.544 | 374.263 | 1.139.508 | 2.093.323 | 1.585.344 |
| Depreciation & amort. | -165.775 | -305.647 | -595.249 | -626.266 | -624.148 |
| EBIT | 58.769 | 68.616 | 544.259 | 1.467.057 | 961.196 |
| Net financials | -36.656 | -37.107 | -192.246 | -194.326 | -179.169 |
| Profit before tax | 22.113 | 31.509 | 352.013 | 646.465 | 157.879 |
| Tax | 4.867 | 6.114 | 77.428 | 142.261 | 34.728 |
| Net profit | 17.246 | 25.395 | 274.585 | 504.204 | 123.151 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.300.848 | 15.834.011 | 16.525.555 | 16.999.895 | 15.846.084 |
| Equity | 352.737 | 6.195.971 | 6.470.556 | 6.974.760 | 8.097.911 |
| Long-term debt | 8.613.384 | 5.702.179 | 6.765.421 | 4.993.405 | 5.052.721 |
| Short-term debt | 424.280 | 737.719 | 372.692 | 2.014.081 | 551.471 |
| Total debt | 9.037.664 | 6.439.898 | 7.138.113 | 7.007.486 | 5.604.192 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LE Chief Executive Officer | Chief Executive Officer | 2025 |
SM Founder | Founder | 2018 |
SS Deputy | Deputy | 2025 |
| Former (7) | ||
FW Management | Management | 2018 – 2018 |
KF Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
TG Chief Executive Officer | Chief Executive Officer | 2018 – 2021 |
HB Chief Executive Officer | Chief Executive Officer | 2021 – 2021 |
PA Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
RS Chief Executive Officer | Chief Executive Officer | 2023 – 2025 |
KB Chief Executive Officer | Chief Executive Officer | 2023 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2026 | |
| Chairman | 2023 | |
| Former (16) | ||
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2023 – 2026 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2018 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2018 – 2018 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2023 – 2023 | |
| Chairman | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Edelbo | Chief Executive Officer | 0 companies |
| Flemming Wibroe | Management | 0 companies |
| Karsten Forner | Chief Executive Officer | 0 companies |
| Torben Gaston Brabo | Chief Executive Officer | 0 companies |
| Helle Bangsgaard Stefansson | Chief Executive Officer | 0 companies |
| Simon Milthers | Founder | 0 companies |
| Signe Sonne | Deputy | 0 companies |
| Peter Axel Hodal | Chief Executive Officer | 0 companies |
| Rasmus Sielemann Christensen | Chief Executive Officer | 0 companies |
| Kim Beyer Utoft | Chief Executive Officer | 0 companies |
| Nicolaj Nørgaard Peulicke | Board of Directors | 0 companies |
| Marian Petrea Kaagh | Board of Directors | 0 companies |
| Marianne Schønberg Hansen | Board of Directors | 0 companies |
| Torben Glar Nielsen | Board of Directors | 0 companies |
| Stina Buhl Willumsen | Board of Directors | 0 companies |
| Thomas Als Egebo | Chairman | 0 companies |
| Annette Heilskov Ikast | Board of Directors | 0 companies |
| Hans Erik Kristoffersen | Board of Directors | 0 companies |
| Jon Hald Iversen | Board of Directors | 0 companies |
| Jørn Gade | Board of Directors | 0 companies |
| Michael de Oliveira Vorbeck | Board of Directors | 0 companies |
| Emil Samsøe Kølle Jensen | Board of Directors | 0 companies |
| Lars Bundgaard Klejnstrup | Board of Directors | 0 companies |
| Dorthe Ribergaard Vinther | Board of Directors | 0 companies |
| Peder Østermark Andreasen | Chairman | 0 companies |
| Henrik Brinkman Madsen | Board of Directors | 0 companies |
| Signe Horn Rosted | Board of Directors | 0 companies |
| Thomas Berg Jakobsen | Board of Directors | 0 companies |
| Nicklas Ryborg | Board of Directors | 0 companies |
| Torben Thyregod | Chairman | 0 companies |
| Søren Dupont Kristensen | Chairman | 0 companies |