| Revenue | DKK 6,8M | -8% |
| EBITDA | DKK -1,1M | -36% |
| Net profit | DKK -35,4M | -1727% |
| Total assets | DKK 314,2M | -39% |
| Equity | DKK 131,2M | -21% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -27.943 | 8.627 | 6.704 | 7.691 | 7.015 | 7.427 | 6.847 |
| Staff expenses | -386 | -8.585 | -6.386 | -7.408 | -6.757 | -7.073 | -6.684 |
| EBITDA | -28.329 | 42 | -18 | -53 | -885 | -786 | -1.070 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28.329 | 42 | -18 | -53 | -885 | -786 | -1.070 |
| Net financials | -8.575 | 31.466 | 20.802 | 26.924 | 18.175 | -3.714 | -36.870 |
| Profit before tax | -36.904 | 31.508 | 20.784 | 26.871 | 17.290 | -4.500 | -37.940 |
| Tax | -2.419 | -3.860 | -4.119 | -4.356 | -4.473 | -2.560 | -2.497 |
| Net profit | -34.485 | 35.368 | 24.903 | 31.227 | 21.763 | -1.940 | -35.443 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 281.918 | 335.468 | 385.204 | 443.220 | 510.935 | 516.427 | 314.185 |
| Equity | 65.515 | 100.883 | 126.168 | 157.395 | 186.994 | 166.513 | 131.208 |
| Long-term debt | 211.814 | 232.995 | 257.461 | 283.851 | 322.122 | 346.417 | 181.789 |
| Short-term debt | 4.589 | 1.590 | 1.575 | 1.974 | 1.819 | 3.497 | 1.188 |
| Total debt | 216.403 | 234.585 | 259.036 | 285.825 | 323.941 | 349.914 | 182.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2018 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SF Management | Management | 2021 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MB Management | Management | 2018 | — | — |
TM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DK Infrastructure Midco 2 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nicholas Calderbank | Management | 0 companies |
| Michael Meister | Chief Executive Officer | 0 companies |
| Søren Fæster | Management | 0 companies |
| Mette Slesvig | Chief Executive Officer | 0 companies |
| Martin Bo Hjort Løbel | Management | 0 companies |
| Torbjørn Midsem | Management | 0 companies |
| Kevin Kristoffer Ehnhuus Iermiin | Chairman | 0 companies |
| Jesper Slot | Board of Directors | 0 companies |
| Tobias Peter Bayer | Board of Directors | 0 companies |
| Rasmus Forup Helmich | Chairman | 0 companies |