| Revenue | DKK 5,3M | -4% |
| EBITDA | DKK 7,8M | +41% |
| Net profit | DKK -1,7M | +64% |
| Total assets | DKK 118,1M | +0% |
| Equity | DKK -5,9M | -41% |
| Employees | — | — |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.283 | 2.108 | 6.858 | 5.534 | 5.330 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.283 | 2.474 | 6.745 | 5.534 | 7.780 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.283 | 2.474 | 6.745 | 5.534 | 7.780 |
| Net financials | -567 | -888 | -2.316 | -7.755 | -8.004 |
| Profit before tax | 4.716 | 1.586 | -14.589 | -4.791 | -225 |
| Tax | 1.086 | 347 | -2.938 | -74 | 1.482 |
| Net profit | 3.630 | 1.239 | -11.651 | -4.716 | -1.706 |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 143.022 | 135.469 | 122.148 | 117.885 | 118.110 |
| Equity | 59.953 | 12.192 | 541 | -4.175 | -5.882 |
| Long-term debt | 20.739 | 11.798 | 84.498 | 105.242 | 105.876 |
| Short-term debt | 47.713 | 96.133 | 25.408 | 6.176 | 6.867 |
| Total debt | 68.453 | 107.931 | 109.906 | 111.417 | 112.743 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TF Management | Management | 2021 |
LK Management | Management | 2025 |
EK Management | Management | 2024 |
| Former (6) | ||
JV Management | Management | 2014 – 2021 |
MT Management | Management | 2023 – 2024 |
AR Management | Management | 2021 – 2023 |
AL Management | Management | 2021 – 2026 |
HE Management | Management | 2002 – 2010 |
TV Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 2010 – 2014 | |
| Chairman | 2014 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Individual | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2014 | |
| Company | 20–24.99% | 20–24.99% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Frederick Medom Lauritsen | Management | 0 companies |
| Jesper Vingtoft Simonsen | Management | 0 companies |
| Mikael Tröjbom Johansen | Management | 0 companies |
| Abed Rahim Khaldi | Management | 0 companies |
| Allison Lynette Breland | Management | 0 companies |
| Henrik Eriksen | Management | 0 companies |
| Lucas Kilian Ziegler | Management | 0 companies |
| Theodora Vandras | Management | 0 companies |
| Emil Kløcker Mørck Olsen | Management | 0 companies |
| Esben Søndervad Pedersen | Board of Directors | 0 companies |
| Ole Sejbjerg | Board of Directors | 0 companies |
| Birgitte Svenningsen | Chairman | 0 companies |