| Revenue | DKK 1B | +955% |
| EBITDA | DKK 1,1B | +887% |
| Net profit | DKK 864 | -100% |
| Total assets | DKK 7,1B | +1049% |
| Equity | DKK 6,9B | +1044% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 146.700 | 117.100 | 117.900 | 95.500 | 1.008.000 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 63.600 | 38.700 | 96.700 | 116.100 | 1.146.000 |
| Depreciation & amort. | -35.300 | -31.700 | -24.100 | -22.800 | -276.000 |
| EBIT | 28.300 | 7.000 | 72.600 | 93.300 | 870.000 |
| Net financials | -8.400 | -5.900 | -5.900 | 5.400 | 21.000 |
| Profit before tax | 19.900 | 1.100 | 66.700 | 98.700 | 891.000 |
| Tax | 300 | 500 | 400 | 1.500 | 27.000 |
| Net profit | 19.600 | 600 | 66.300 | 97.200 | 1 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 731.400 | 727.800 | 631.900 | 620.300 | 7.125.000 |
| Equity | 435.600 | 436.200 | 502.500 | 599.700 | 6.861.000 |
| Long-term debt | 258.300 | 238.900 | 89.300 | 0 | 0 |
| Short-term debt | 37.500 | 52.700 | 40.100 | 20.600 | 264.000 |
| Total debt | 295.800 | 291.600 | 129.400 | 20.600 | 264.000 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HL Management | Management | 2020 |
| Former (1) | ||
PA Management | Management | 2020 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lykkegaard Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Martin Badsted | Board of Directors | 0 companies |
| Jan Rindbo | Chairman | 0 companies |