| Revenue | DKK -3,6M | +1488% |
| EBITDA | DKK -3,6M | -294% |
| Net profit | DKK -4,7M | -100% |
| Total assets | DKK 6,1M | -29% |
| Equity | DKK -1,2M | -134% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -167 | -128 | -103 | 247 | 811 | 1.956 | 1.894 | 774 | 1.134 | -228 | -3.623 |
| Staff expenses | -24 | -41 | -0 | -528 | -1.636 | -3.164 | -2.839 | -1.784 | -2.593 | -690 | -7 |
| EBITDA | -191 | -169 | -103 | -281 | -824 | -1.208 | -945 | -1.010 | -1.459 | -918 | -3.616 |
| Depreciation & amort. | 59 | -0 | 216 | -162 | -172 | -524 | -1.120 | -1.598 | -1.945 | -2.292 | -2.378 |
| EBIT | -250 | -169 | -319 | -444 | -996 | -1.732 | -2.065 | -2.609 | -3.404 | -3.210 | -5.994 |
| Net financials | -1 | -1 | 6 | -0 | -0 | -29 | -16 | -8 | -13 | -28 | -83 |
| Profit before tax | -252 | -170 | -313 | -444 | -996 | -1.761 | -2.082 | -2.617 | -3.417 | -3.238 | -6.077 |
| Tax | -81 | -45 | -70 | -100 | -219 | -387 | -468 | -581 | -873 | -867 | -1.337 |
| Net profit | -171 | -125 | -242 | -344 | -777 | -1.374 | -1.614 | -2.036 | -2.543 | -2.371 | -4.740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 385 | 867 | 1.232 | 5.005 | 9.358 | 11.289 | 9.865 | 7.354 | 8.171 | 8.636 | 6.130 |
| Equity | -117 | 719 | 1.137 | 4.793 | 9.016 | 7.642 | 6.028 | 4.992 | 5.897 | 3.525 | -1.214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.053 | 2.062 | 1.327 | 714 | 149 | 0 |
| Short-term debt | 502 | 148 | 95 | 212 | 341 | 1.363 | 1.366 | 840 | 1.372 | 4.596 | 7.344 |
| Total debt | 502 | 148 | 95 | 212 | 341 | 3.416 | 3.429 | 2.167 | 2.086 | 4.745 | 7.344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PC Management | Management | 2002 | — | — |
PT Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HSA INVEST, AALBORG ApS | Company | 5.0% | 5.0% | 2019 |
ET HOLDING AF 27/6 ApS | Company | 5.0% | 5.0% | 2019 |
VÆKSTFONDEN | Company | 33.3% | 33.3% | 2019 |
BJARNE FLOU HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
PT HOLDING AF 27/6 ApS | Company | 5.0% | 5.0% | 2019 |
SCK HOLDING AF 27/6 ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 100.0% | 100.0% | 2020 | |
SER HOLDING AF 27/6 ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 100.0% | 100.0% | 2023 | |
JH HOLDING 010112 ApS | Company | 5.0% | 5.0% | 2015 |
GRAPPE HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Timothy George Himes Jr | Chief Executive Officer | 0 companies |
| Bjarne Flou | Chief Executive Officer | 0 companies |
| Per Christensen | Management | 0 companies |
| Per Thorgaard | Management | 0 companies |
| Egon Steen Toft | Chairman | 0 companies |
| Jesper Boysen | Chairman | 0 companies |
| Bruno Graversen | Board of Directors | 0 companies |
| Marianne Toftegaard | Board of Directors | 0 companies |
| Hans Steen Andreassen | Chairman | 0 companies |
| Ole Kring | Board of Directors | 0 companies |
| Jørgen Hansen | Board of Directors | 0 companies |
| Ann Costello | Chairman | 0 companies |
| Darine Ghanem | Board of Directors | 0 companies |
| Jesper Roested | Board of Directors | 0 companies |
| Søren Christensen Kjærgaard | Board of Directors | 0 companies |
| Bent Pedersen | Board of Directors | 0 companies |
| Stephen Edward Rees | Board of Directors | 0 companies |
| Marc Eduard Bächli | Board of Directors | 0 companies |