| Revenue | DKK 2,5B | +8% |
| EBITDA | DKK 246M | -34% |
| Net profit | DKK -785M | -65% |
| Total assets | DKK 9,6B | +5% |
| Equity | DKK 762M | -36% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 851.100 | — | 1.755.000 | 2.077.000 | 2.346.000 | 2.539.000 |
| Staff expenses | -386.300 | -0 | -725.000 | -817.000 | -917.000 | -1.046.000 |
| EBITDA | 111.600 | 0 | 345.000 | 323.000 | 374.000 | 246.000 |
| Depreciation & amort. | -269.700 | -0 | -360.000 | -230.000 | -198.000 | -241.000 |
| EBIT | -158.100 | 0 | -15.000 | 93.000 | 176.000 | 5.000 |
| Net financials | -156.100 | -253.000 | -292.000 | -363.000 | -684.000 | -797.000 |
| Profit before tax | -314.200 | -253.000 | -307.000 | -270.000 | -508.000 | -792.000 |
| Tax | -25.000 | -0 | -0 | -7.000 | -33.000 | -7.000 |
| Net profit | -289.200 | -253.000 | -239.000 | -263.000 | -475.000 | -785.000 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 5.362.100 | 1.279.000 | 6.782.000 | 7.584.000 | 9.139.000 | 9.589.000 |
| Equity | 1.432.100 | 1.279.000 | 1.175.000 | 853.000 | 1.189.000 | 762.000 |
| Long-term debt | 3.188.100 | 0 | 4.597.000 | 5.817.000 | 7.018.000 | 7.345.000 |
| Short-term debt | 741.900 | 0 | 1.010.000 | 914.000 | 932.000 | 1.482.000 |
| Total debt | 3.930.000 | 0 | 5.607.000 | 6.731.000 | 7.950.000 | 8.827.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Deputy | Deputy | 2022 | — | — |
HH Management | Management | 2021 | — | — |
MB Management | Management | 2021 | — | — |
FP Founder | Founder | 2019 | — | — |
DS Management | Management | 2019 | — | — |
FP Founder | Founder | 2019 | — | — |
FP Founder | Founder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 25.0% | 25.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Katja Hannele Kimari | Deputy | 0 companies |
| Henrik Hansen | Management | 0 companies |
| Mikkel Bardram | Management | 0 companies |
| Francisco Partners V-A, L.P. | Founder | 0 companies |
| Deep Shah | Management | 0 companies |
| Francisco Partners V-B, L.P. | Founder | 0 companies |
| Francisco Partners V, L.P. | Founder | 0 companies |
| Thomas Hyttel | Board of Directors | 0 companies |
| Quentin Adrien Lathuille | Board of Directors | 0 companies |
| Klaus Holse | Chairman | 0 companies |
| Michael William Barry | Board of Directors | 0 companies |
| Alessandra Brambilla | Board of Directors | 0 companies |
| Megan Alissa Harvey | Board of Directors | 0 companies |
| Satu Maarit Huuhtanen | Board of Directors | 0 companies |
| Stein Morten Rustad | Board of Directors | 0 companies |
| Jean-François Burguet | Board of Directors | 0 companies |
| Lone Nedergaard-Jensen | Board of Directors | 0 companies |
| Poul Ejner Rabjerg | Board of Directors | 0 companies |
| Carsten Nygaard Knudsen | Board of Directors | 0 companies |
| Petri Oksanen | Deputy Chairman | 0 companies |
| Jane Wiis | Board of Directors | 0 companies |