| Revenue | DKK 318,4M | -25% |
| EBITDA | DKK 9,9M | -84% |
| Net profit | DKK -38,3M | -370% |
| Total assets | DKK 793M | -6% |
| Equity | DKK 251,8M | -20% |
| Employees | 27 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 19.964 | 64.627 | 111.973 | 426.771 | 318.395 |
| Staff expenses | -3.106 | -8.471 | -15.912 | -14.600 | -0 |
| EBITDA | 16.858 | 56.156 | 96.061 | 63.085 | 9.874 |
| Depreciation & amort. | -5.722 | -15.306 | -51.335 | -30.142 | -44.057 |
| EBIT | 11.136 | 40.850 | 44.727 | 32.943 | -34.183 |
| Net financials | -3.657 | -10.695 | -11.665 | -14.742 | -14.865 |
| Profit before tax | 7.479 | 30.154 | 33.062 | 18.201 | -49.048 |
| Tax | 1.653 | 6.638 | 7.344 | 4.028 | -10.759 |
| Net profit | 5.826 | 23.517 | 25.718 | 14.173 | -38.289 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 383.434 | 407.980 | 806.935 | 840.451 | 792.959 |
| Equity | 15.747 | 39.264 | 300.478 | 314.651 | 251.775 |
| Long-term debt | 280.467 | 249.709 | 334.386 | 324.238 | 304.298 |
| Short-term debt | 85.579 | 111.438 | 72.404 | 101.916 | 147.115 |
| Total debt | 366.046 | 361.147 | 406.790 | 426.154 | 451.413 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
DG Management | Management | 2024 |
MF Management | Management | 2023 |
| Former (4) | ||
CG Management | Management | 2018 – 2019 |
JC Management | Management | 2019 – 2023 |
JA Management | Management | 2023 – 2024 |
KS Management | Management | 2023 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2019 – 2023 | |
| Chairman | 2023 – 2023 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2019 – 2019 | |
| Board of Directors | 2019 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 90–99.99% | 90–99.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 90–99.99% | 90–99.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Grønbæk Petersen | Management | 0 companies |
| Jeppe Christian Klug Madsen | Management | 0 companies |
| Johnny Arnth Petersen | Management | 0 companies |
| Kenneth Sørensen | Management | 0 companies |
| Ditlev Gjedsig Høgh | Management | 0 companies |
| Massimo Forti | Management | 0 companies |
| Jens Henrik Pontoppidan Pedersen | Chairman | 0 companies |
| Bertel David Maigaard | Chairman | 0 companies |
| Søren Martin Nymann | Board of Directors | 0 companies |
| Frank Småkjær Hyldahl | Board of Directors | 0 companies |
| Jens Bak Ibsen | Board of Directors | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |
| Jakob Stausholm | Board of Directors | 0 companies |