| Revenue | DKK 36,5M | +101% |
| EBITDA | DKK 27,1M | +596% |
| Net profit | DKK 24,6M | +4836% |
| Total assets | DKK 47,2M | +4% |
| Equity | DKK 29,5M | +500% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 24.752 | 5.334 | 25.749 | 18.120 | 36.451 |
| Staff expenses | -28.358 | -12.604 | -15.829 | -14.217 | -9.308 |
| EBITDA | -3.606 | -7.269 | 9.919 | 3.903 | 27.143 |
| Depreciation & amort. | -2.222 | -2.954 | -386 | -905 | -479 |
| EBIT | -5.829 | -10.223 | 9.533 | 2.998 | 26.665 |
| Net financials | -2.149 | -1.033 | -1.843 | -2.259 | -1.515 |
| Profit before tax | -7.978 | -11.256 | 7.690 | 739 | 25.149 |
| Tax | -0 | -68 | 54 | 241 | 578 |
| Net profit | -7.978 | -11.188 | 7.636 | 498 | 24.571 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 49.429 | 52.778 | 63.294 | 45.353 | 47.243 |
| Equity | 514 | -10.673 | -3.037 | 4.914 | 29.486 |
| Long-term debt | 12.084 | 6.146 | 2.513 | 3.521 | 0 |
| Short-term debt | 36.830 | 57.305 | 63.818 | 36.918 | 17.757 |
| Total debt | 48.915 | 63.452 | 66.331 | 40.439 | 17.757 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TH Chief Executive Officer | Chief Executive Officer | 2023 |
CJ Management | Management | 2025 |
JM Founder | Founder | 1997 |
| Former (7) | ||
HM Management | Management | 2014 – 2015 |
AR Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
KE Management | Management | 2015 – 2021 |
MC Management | Management | 2019 – 2021 |
GL Audit | Audit | 1997 – 2006 |
GA Management | Management | 2014 – 2014 |
TV Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2025 | |
| Former (21) | ||
| Chairman | 2021 – 2021 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2020 – 2020 | |
| Chairman | 2013 – 2014 | |
| Board of Directors | 2009 – 2014 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2020 – 2021 | |
| Chairman | 2022 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2017 – 2021 | |
| Chairman | 2021 – 2022 | |
| Board of Directors | 1997 – 2009 | |
| Chairman | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Hornsved | Chief Executive Officer | 0 companies |
| Carl Jakob Backs | Management | 0 companies |
| Henrik Meisner Michaelsen | Management | 0 companies |
| André Radley Grundahl | Chief Executive Officer | 0 companies |
| Kim Engmark | Management | 0 companies |
| Martin Christian Landin Andersen | Management | 0 companies |
| John Michaelsen | Founder | 0 companies |
| G L B A/S | Audit | 0 companies |
| Git Anne Mønster Delcomyn Becker | Management | 0 companies |
| Thomas Vinter | Management | 0 companies |
| Peter Wedel Ranch Krarup | Chairman | 0 companies |
| Thomas Tvedergaard Larsen | Board of Directors | 0 companies |
| Søren Strøm | Board of Directors | 0 companies |
| Bente Michaelsen | Chairman | 0 companies |
| Svend Reimers | Chairman | 0 companies |
| Jan Hove Sørensen | Board of Directors | 0 companies |
| Bent Kiemer | Chairman | 0 companies |
| Per Friis Kulonka | Board of Directors | 0 companies |
| Preben Majdahl Nielsen | Board of Directors | 0 companies |
| Steffen Torvits | Board of Directors | 0 companies |
| Jørgen Yde Jensen | Board of Directors | 0 companies |
| Jørgen Møllnitz Smit | Board of Directors | 0 companies |
| Mille Lindskrog Knudsen | Board of Directors | 0 companies |
| Torben Drejer | Board of Directors | 0 companies |
| Lise Lotte Apel | Board of Directors | 0 companies |
| Peter Arndrup Poulsen | Chairman | 0 companies |
| Brian Jørgensen | Board of Directors | 0 companies |
| Helen Abild Håkansson | Board of Directors | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Anette Camilla Schulisch Dantoft | Board of Directors | 0 companies |
| Kurt Bering Sørensen | Chairman | 0 companies |
| Eva Fischer Hansen | Chairman | 0 companies |
| Henrik Kjærulff Damsgaard | Board of Directors | 0 companies |
| Hans Henrik de Lichtenberg | Board of Directors | 0 companies |
| Thomas Villum Folmann | Chairman | 0 companies |