| Revenue | DKK -439K | -65% |
| EBITDA | DKK -1,5M | -17% |
| Net profit | DKK 3,5M | +120% |
| Total assets | DKK 237,3M | +1% |
| Equity | DKK 221,8M | +4% |
| Employees | 4 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 0 | -680 | -500 | -887 | — | -188 | 471 | -512 | -398 | -2.069 | -1.631 | -1.638 | -1.242 | -439 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -129 | -97 | -0 | -0 | -0 | -0 | -261 | -453 | -5 | -982 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -237 | -680 | -500 | -887 | -511 | -285 | 471 | -512 | -398 | -2.069 | -1.892 | -2.091 | -1.247 | -1.464 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -500 | -0 | -0 | -0 | -17 | -22 | -123 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -237 | -680 | -500 | -887 | -511 | -285 | 471 | -1.012 | -398 | -2.069 | -1.892 | -2.108 | -1.268 | -1.586 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.408 | 7.627 | -4.818 | 10.857 | 23.665 | 44.735 | 58.269 | 51.500 | 7.835 | 17.586 | 60.345 | 34.594 | -15.113 | 2.800 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | -49.645 | 6.947 | -5.317 | 9.969 | 23.154 | 44.392 | 58.683 | 50.449 | 7.407 | 15.467 | 58.391 | 32.423 | -16.455 | 4.401 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.072 | -183 | -131 | 61 | 71 | 362 | 582 | -119 | 994 | 44 | 1.827 | -801 | 1.016 | 870 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | -48.574 | 7.130 | -5.186 | 9.908 | 23.083 | 44.030 | 58.101 | 50.568 | 6.412 | 15.423 | 56.564 | 33.224 | -17.471 | 3.531 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.825 | 61.181 | 56.155 | 74.769 | 88.417 | 123.944 | 161.714 | 196.211 | 193.888 | 195.221 | 252.086 | 270.607 | 234.739 | 237.330 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 405 | 8.255 | 3.069 | 74.419 | 87.002 | 122.532 | 155.633 | 193.410 | 189.823 | 190.987 | 208.131 | 247.361 | 213.147 | 221.769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.278 | 52.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.104 | 16.078 | 10.052 | 5.026 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.054 | 1.648 | 518 | 350 | 1.415 | 1.410 | 6.063 | 2.801 | 4.065 | 4.234 | 23.851 | 7.167 | 11.540 | 10.535 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.054 | 52.926 | 53.087 | 350 | 1.415 | 1.410 | 6.063 | 2.801 | 4.065 | 4.234 | 43.955 | 23.245 | 21.592 | 15.561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2006 | — | — |
| Audit | 1988 | — | — | |
LL Management | Management | 2013 | — | — |
VC Founder | Founder | 1988 | — | — |
WF | Audit | 1988 | — | — |
AC Founder | Founder | 1988 | — | — |
CB Founder | Founder | 1988 | — | — |
PL Management | Management | 1988 | — | — |
P | Audit | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1994 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ApS af 1986 | Company | 90.0% | 90.0% | 2022 |
Kristian Thylander ApS | Company | 10.0% | 10.0% | 2022 |
TGH I ApS | Company | 90.0% | 90.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Viggo Bæk | Management | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Lars Leo Thylander | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Willi Fonnesbæk Rasmussen | Audit | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Charlotte Biil | Founder | 0 companies |
| Per Leo Thylander | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Karoly Laszlo Nemeth | Chairman | 0 companies |
| Peter Leo Thylander | Board of Directors | 0 companies |
| Tommy Boserup | Board of Directors | 0 companies |
| Claus Colliander | Deputy Chairman | 0 companies |
| Sebastian Bille Christmas Poulsen | Board of Directors | 0 companies |
| Peter Fredgaard | Board of Directors | 0 companies |
| Kristian Kit Ottesen Thylander | Board of Directors | 0 companies |
| Maja Thylander | Chairman | 0 companies |