| Revenue | DKK 217,7M | +215% |
| EBITDA | DKK 154,1M | +567% |
| Net profit | DKK -6M | +96% |
| Total assets | DKK 2,9B | +63% |
| Equity | DKK -173,4M | -4% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 69.133 | 217.679 |
| Staff expenses | -0 | -0 | -0 | -1.059 | -2.421 |
| EBITDA | -112 | -45 | -1.344 | 23.093 | 154.077 |
| Depreciation & amort. | -0 | -0 | -0 | -45.664 | -84.942 |
| EBIT | -112 | -45 | -1.344 | -22.571 | 69.135 |
| Net financials | -37 | -244 | -3.188 | -144.775 | -75.177 |
| Profit before tax | -149 | -289 | -4.533 | -55.905 | 14.618 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -149 | -289 | -4.533 | -167.346 | -6.042 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 140.750 | 252.146 | 1.288.986 | 1.762.164 | 2.877.504 |
| Equity | 4.851 | 4.562 | 29 | -167.317 | -173.359 |
| Long-term debt | 135.870 | 247.546 | 1.136.564 | 1.791.373 | 2.849.014 |
| Short-term debt | 30 | 38 | 152.393 | 138.108 | 201.849 |
| Total debt | 135.900 | 247.584 | 1.288.957 | 1.929.481 | 3.050.863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2022 | — | — |
MS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UDVIKLINGSSELSKABET BY & HAVN I/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ingvar Sejr Hansen | Management | 0 companies |
| Michael Soetmann | Management | 0 companies |
| Carsten Harring Boll | Board of Directors | 0 companies |
| Anne Andersen | Chairman | 0 companies |
| Henrik Steenstrup | Board of Directors | 0 companies |