| Revenue | DKK -282K | -136% |
| EBITDA | DKK -286K | -140% |
| Net profit | DKK -238K | -143% |
| Total assets | DKK 630K | -44% |
| Equity | DKK 436K | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.735 | 4.819 | 5.674 | 6.093 | 1.959 | 1.038 | 686 | 521 | 302 | 165 | 232 | 774 | -282 |
| Staff expenses | -1.978 | -2.112 | -2.072 | -2.243 | -1.928 | -1.293 | -921 | -795 | -139 | -128 | -125 | -52 | -4 |
| EBITDA | -162 | -279 | 171 | 294 | -2 | -289 | -271 | -299 | 144 | 6 | 70 | 712 | -286 |
| Depreciation & amort. | -135 | -0 | -0 | -0 | -11 | -11 | -11 | -11 | 6 | -0 | -0 | 22 | -0 |
| EBIT | -297 | -279 | 171 | 294 | -13 | -300 | -282 | -310 | 138 | 6 | 70 | 690 | -286 |
| Net financials | -38 | -33 | -33 | -25 | -23 | -25 | -26 | -33 | -24 | -18 | -11 | 32 | -12 |
| Profit before tax | -335 | -312 | 138 | 269 | -36 | -326 | -308 | -343 | 113 | -12 | 58 | 722 | -298 |
| Tax | -32 | -69 | 45 | 85 | -36 | -44 | -54 | -67 | 28 | 0 | 15 | 164 | -59 |
| Net profit | -303 | -243 | 93 | 184 | -1 | -281 | -254 | -276 | 86 | -12 | 43 | 559 | -238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.910 | 1.705 | 2.259 | 2.300 | 1.975 | 1.341 | 1.539 | 1.252 | 1.459 | 1.202 | 1.359 | 1.134 | 630 |
| Equity | 876 | 633 | 726 | 910 | 810 | 528 | 274 | -2 | 84 | 72 | 116 | 674 | 436 |
| Long-term debt | 271 | 243 | 249 | 219 | 205 | 191 | 554 | 527 | 527 | 473 | 445 | 0 | 0 |
| Short-term debt | 763 | 828 | 1.284 | 1.171 | 961 | 622 | 711 | 727 | 848 | 657 | 798 | 459 | 194 |
| Total debt | 1.034 | 1.072 | 1.533 | 1.390 | 1.166 | 812 | 1.265 | 1.254 | 1.375 | 1.130 | 1.243 | 459 | 194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Management | Management | 2023 | — | — |
PJ Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Christel Worm Jochumsen | Management | 0 companies |
| Peter Jan Jørgensen | Founder | 0 companies |
| Nicolai Gregers Worm Jørgensen | Board of Directors | 0 companies |
| Kim Malmberg | Board of Directors | 0 companies |