| Revenue | DKK 450,2M | +11% |
| EBITDA | DKK 78,8M | +311% |
| Net profit | DKK -336M | +14% |
| Total assets | DKK 5,9B | -5% |
| Equity | DKK 956,8M | -27% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 0 | 544.253 | 406.360 | 450.161 |
| Staff expenses | -0 | -343.500 | -387.063 | -371.401 |
| EBITDA | -40.058 | 200.753 | 19.169 | 78.839 |
| Depreciation & amort. | -0 | -199.861 | -149.740 | -98.966 |
| EBIT | -40.058 | 892 | -130.571 | -20.127 |
| Net financials | -39.929 | -134.958 | -264.853 | -338.129 |
| Profit before tax | -40.060 | -134.065 | -401.715 | -358.957 |
| Tax | -29 | 2.259 | -9.921 | -22.986 |
| Net profit | -40.031 | -136.324 | -391.794 | -335.971 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 986.391 | 6.465.515 | 6.240.999 | 5.947.397 |
| Equity | 986.177 | 1.719.679 | 1.309.433 | 956.838 |
| Long-term debt | 0 | 2.106.692 | 161.301 | 2.682.150 |
| Short-term debt | 214 | 2.473.029 | 4.615.938 | 2.168.716 |
| Total debt | 214 | 4.745.836 | 4.931.566 | 4.990.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
PA Management | Management | 2021 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2022 | |
Selskabet af 1. september 2022 ApS | Company | 10.0% | 0.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Chrone | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Torben Modvig | Chief Executive Officer | 0 companies |
| David George Bannerman | Board of Directors | 0 companies |
| Johannes Vielberth | Chairman | 0 companies |