| Revenue | DKK 279,3M | +0% |
| EBITDA | DKK 4,3M | -74% |
| Net profit | DKK -3,3M | -138% |
| Total assets | DKK 91M | -32% |
| Equity | DKK 6,3M | -65% |
| Employees | 68 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 33.904 | 74.881 | 231.937 | 279.151 | 279.289 |
| Staff expenses | -3.593 | -4.846 | -8.049 | -7.576 | -12.932 |
| EBITDA | -3.181 | 3.420 | 8.455 | 16.451 | 4.327 |
| Depreciation & amort. | -12.262 | -2.971 | -1.306 | -1.037 | -552 |
| EBIT | -15.443 | 449 | 7.149 | 15.414 | 3.775 |
| Net financials | -1.578 | -7.800 | 15.869 | 18.996 | 7.913 |
| Profit before tax | -17.021 | -7.351 | 6.867 | 11.705 | -3.571 |
| Tax | -3.637 | 64 | 1.069 | 2.911 | -261 |
| Net profit | -13.384 | -7.415 | 5.798 | 8.794 | -3.310 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 78.947 | 200.477 | 84.891 | 132.936 | 91.008 |
| Equity | 4.163 | 3.448 | 9.246 | 17.984 | 6.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73.991 | 196.479 | 75.358 | 114.850 | 84.683 |
| Total debt | 73.991 | 196.479 | 75.358 | 114.850 | 84.683 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MV Chief Executive Officer | Chief Executive Officer | 2024 |
JN Management | Management | 2021 |
| Former (10) | ||
JS Management | Management | 1985 – 1990 |
FS Management | Management | 1985 – 1987 |
KJ Management | Management | 2020 – 2021 |
PD Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
JE Management | Management | 2004 – 2009 |
HE Chief Executive Officer | Chief Executive Officer | 2010 – 2020 |
TØ Management | Management | 1995 – 2004 |
NH Management | Management | 2019 – 2021 |
TN Chief Executive Officer | Chief Executive Officer | 2009 – 2010 |
| Audit | 1998 – 2000 | |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2019 | |
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (13) | ||
| Board of Directors | 2006 – 2012 | |
| Board of Directors | 1996 – 2004 | |
| Chairman | 2010 – 2014 | |
| Board of Directors | 2000 – 2010 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2012 – 2013 | |
LB | Board of Directors | 2010 – 2012 |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 1995 – 2004 | |
| Deputy Chairman | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Storm | Management | 0 companies |
| Frits Storm | Management | 0 companies |
| Martin Vorgod | Chief Executive Officer | 0 companies |
| Kevin Joseph O'Reilly | Management | 0 companies |
| Peder Demant Møller | Chief Executive Officer | 0 companies |
| Jan Egtved Knudsen | Management | 0 companies |
| Hans Erik Hjulmand Christensen | Chief Executive Officer | 0 companies |
| Torben Østergaard Nielsen | Management | 0 companies |
| Jacob Nørgaard | Management | 0 companies |
| Niels Hyldegaard Kristensen | Management | 0 companies |
| Torben Nordal Clausen | Chief Executive Officer | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Eric Frydenlund Michelsen | Board of Directors | 0 companies |
| Nis Lauritz Juhl | Board of Directors | 0 companies |
| Michael Keldsen | Chairman | 0 companies |
| Preben Hansen | Board of Directors | 0 companies |
| Peter Frederiksen | Board of Directors | 0 companies |
| Peter Schaumburg-Müller | Board of Directors | 0 companies |
| Ata Maria Bærentsen | Board of Directors | 0 companies |
| Michael Krabbe | Board of Directors | 0 companies |
| Kenneth Steengaard | Chairman | 0 companies |
| Keld Rosenbæk Demant | Chairman | 0 companies |
| Jesper Klokker Hansen | Board of Directors | 0 companies |
| Per Damborg Skovhus | Board of Directors | 0 companies |
| Lars Bæk | Board of Directors | 0 companies |
| Torben Janholt | Board of Directors | 0 companies |
| Nina Østergaard | Board of Directors | 0 companies |
| Niels Brøchner-Mortensen | Board of Directors | 0 companies |
| Tine Lundegaard | Board of Directors | 0 companies |
| Klaus Nyborg | Deputy Chairman | 0 companies |