| Revenue | DKK 887,1M | +22% |
| EBITDA | DKK 349,3M | +70% |
| Net profit | DKK -363,1M | -1% |
| Total assets | DKK 6,3B | -2% |
| Equity | DKK 1,5B | -17% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 194.712 | 577.121 | 726.641 | 887.052 |
| Staff expenses | -110.793 | -305.201 | -365.693 | -396.904 |
| EBITDA | -56.506 | 138.422 | 205.281 | 349.328 |
| Depreciation & amort. | -146.195 | -347.877 | -346.740 | -319.982 |
| EBIT | -202.701 | -209.455 | -141.459 | 29.346 |
| Net financials | -176.996 | -314.457 | -242.349 | -435.698 |
| Profit before tax | -379.697 | -523.912 | -383.808 | -406.351 |
| Tax | -29.201 | -59.883 | -22.826 | -43.253 |
| Net profit | -350.497 | -464.029 | -360.982 | -363.098 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 6.751.077 | 6.629.229 | 6.420.593 | 6.303.521 |
| Equity | 2.224.665 | 2.172.349 | 1.803.376 | 1.490.002 |
| Long-term debt | 3.973.949 | 3.861.143 | 3.909.169 | 4.053.158 |
| Short-term debt | 552.462 | 595.736 | 708.048 | 760.361 |
| Total debt | 4.526.412 | 4.456.879 | 4.617.217 | 4.813.519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2021 | — | — |
AØ Management | Management | 2021 | — | — |
FC Management | Management | 2021 | — | — |
NV Management | Management | 2021 | — | — |
MT Management | Management | 2026 | — | — |
PM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brogaard | Management | 0 companies |
| Anders Ørjan Jensen | Management | 0 companies |
| Florian Cornelis Wolff | Management | 0 companies |
| Niels Vahman Bang | Management | 0 companies |
| Michael Tritschler | Management | 0 companies |
| Peter Mareno Vekslund | Management | 0 companies |
| Lars Dybkjær | Board of Directors | 0 companies |
| Søren Holt | Board of Directors | 0 companies |
| Nicholas David Lloyd Jordan | Board of Directors | 0 companies |