| Revenue | DKK 62,2M | -8% |
| EBITDA | DKK 65,6M | -2% |
| Net profit | DKK 2,6M | +155% |
| Total assets | DKK 165,8M | -18% |
| Equity | DKK 5,7M | +554% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 43.261 | 53.678 | 54.858 | 67.319 | 62.159 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 59.256 | 69.748 | 60.149 | 67.269 | 65.622 |
| Depreciation & amort. | -35.526 | -51.357 | -48.989 | -46.664 | -42.093 |
| EBIT | 23.730 | 18.391 | 11.160 | 20.605 | 23.529 |
| Net financials | -165 | -266 | -20 | -10.911 | -9.188 |
| Profit before tax | 23.565 | 18.125 | 11.140 | 9.693 | 14.341 |
| Tax | 13.211 | 16.134 | 12.633 | 8.681 | 11.761 |
| Net profit | 10.354 | 1.991 | -1.492 | 1.011 | 2.580 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 232.566 | 239.986 | 273.526 | 200.923 | 165.753 |
| Equity | 37.236 | 39.227 | -2.264 | -1.253 | 5.686 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195.330 | 200.759 | 275.790 | 202.176 | 160.067 |
| Total debt | 195.330 | 200.759 | 275.790 | 202.176 | 160.067 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DR Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (3) | ||
AF Chief Executive Officer | Chief Executive Officer | 2018 – 2022 |
AF Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
LB Management | Management | 2018 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2026 | |
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Board of Directors | 2022 | |
| Former (6) | ||
| Chairman | 2022 – 2026 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2022 – 2022 | |
| Chairman | 2018 – 2021 | |
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew Francis Smith | Chief Executive Officer | 0 companies |
| Andrew Francis Smith | Chief Executive Officer | 0 companies |
| Donald Richard Hayes | Chief Executive Officer | 0 companies |
| Lars Brejner Dissing | Management | 0 companies |
| Gianluca Testa | Chairman | 0 companies |
| Jesper Lund Larsen | Board of Directors | 0 companies |
| Alfredo Hernandez Peña | Board of Directors | 0 companies |
| Hans Waldemar Müller | Chairman | 0 companies |
| Jason Turner | Board of Directors | 0 companies |
| Paul Leslie Ford | Board of Directors | 0 companies |
| Jan Schjøtz | Board of Directors | 0 companies |
| Nina Anne Bell | Chairman | 0 companies |
| Mark John Kightley | Board of Directors | 0 companies |
| Camilla Larsen | Board of Directors | 0 companies |