| Revenue | DKK 2,5B | +76% |
| EBITDA | DKK 163,4M | +231% |
| Net profit | DKK 43,8M | +399% |
| Total assets | DKK 2,5B | +31% |
| Equity | DKK 1,1B | +13% |
| Employees | — | — |
| Item | 2023 | 2024 |
|---|---|---|
| Revenue | 1.399.165 | 2.457.819 |
| Staff expenses | -458.459 | -867.435 |
| EBITDA | 49.336 | 163.395 |
| Depreciation & amort. | -27.509 | -35.585 |
| EBIT | 21.827 | 127.810 |
| Net financials | -22.867 | -57.409 |
| Profit before tax | -1.040 | 70.401 |
| Tax | 13.586 | 26.612 |
| Net profit | -14.626 | 43.789 |
| Item | 2023 | 2024 |
|---|---|---|
| Total assets | 1.898.765 | 2.485.254 |
| Equity | 961.805 | 1.091.113 |
| Long-term debt | 304.441 | 622.366 |
| Short-term debt | 617.994 | 756.053 |
| Total debt | 922.435 | 1.378.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2026 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PF Management | Management | 2023 | — | — |
NC Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2026 | |
| Individual | 5.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Ringsted Grüner | Management | 0 companies |
| Niels Meidahl | Chief Executive Officer | 0 companies |
| Peter Frandsen | Management | 0 companies |
| Nicolai Celinder Norrbom | Management | 0 companies |
| Søren Drewsen | Deputy Chairman | 0 companies |
| Per Brask Ikov | Board of Directors | 0 companies |
| Christian Erik Bering Jelsbech | Board of Directors | 0 companies |
| Øyvind Ivar Emblem | Board of Directors | 0 companies |
| Marcus Peer Østergaard Wintersø | Board of Directors | 0 companies |
| Jesper Teddy Lok | Chairman | 0 companies |
| Eskil Gundersen Koffeld | Board of Directors | 0 companies |
| Britta Korre Stenholt | Board of Directors | 0 companies |
| Lise Skaarup Mortensen | Board of Directors | 0 companies |