| Revenue | DKK 4,5M | +85% |
| EBITDA | DKK 3,9M | -29% |
| Net profit | DKK 13,5M | +457% |
| Total assets | DKK 254,5M | +0% |
| Equity | DKK 44,9M | +43% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -14 | -13 | -354 | 213 | 2.046 | 1.928 | 2.109 | 2.036 | 2.135 | 2.082 | 2.179 | 2.462 | 4.546 |
| Staff expenses | -0 | -0 | -0 | -125 | -473 | -543 | -894 | -1.587 | -1.178 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -14 | -13 | -479 | -260 | 3.002 | 1.572 | 506 | 806 | 3.343 | 2.082 | -1.160 | 5.462 | 3.895 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 222 | -0 | -0 | -0 | -0 | -0 | -0 | -33 |
| EBIT | -21 | -14 | -13 | -479 | -260 | 3.002 | 1.349 | 506 | 806 | 3.343 | 2.082 | -1.160 | 5.462 | 3.861 |
| Net financials | 4 | 0 | 0 | -34 | -49 | -927 | 740 | -1.334 | 810 | 20.850 | 2.517 | -3.356 | -8.767 | 10.425 |
| Profit before tax | -17 | -14 | -13 | -513 | -309 | 2.075 | 2.089 | -828 | 1.617 | 24.194 | 4.599 | -4.517 | -3.305 | 14.286 |
| Tax | -0 | -0 | -0 | -115 | -79 | -2.717 | 347 | -24 | 89 | 792 | 1.173 | 63 | 481 | 768 |
| Net profit | -17 | -14 | -13 | -398 | -230 | 4.792 | 1.742 | -804 | 1.528 | 23.402 | 3.427 | -4.580 | -3.786 | 13.519 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 319 | 79.923 | 77.779 | 206.702 | 208.970 | 223.080 | 246.814 | 229.995 | 226.852 | 254.609 | 254.453 |
| Equity | -19.375 | -19 | -32 | 70 | 5.261 | 10.052 | 11.794 | 10.990 | 12.518 | 35.920 | 39.346 | 34.767 | 31.335 | 44.854 |
| Long-term debt | 19.370 | 13 | 22 | 0 | 26.762 | 30.914 | 26.177 | 25.068 | 23.914 | 21.662 | 189.279 | 190.620 | 221.474 | 206.422 |
| Short-term debt | 5 | 6 | 10 | 250 | 47.900 | 36.812 | 168.730 | 172.911 | 186.648 | 189.233 | 309 | 342 | 281 | 1.245 |
| Total debt | 19.375 | 19 | 32 | 250 | 74.662 | 67.726 | 194.907 | 197.979 | 210.562 | 210.894 | 189.588 | 190.962 | 221.755 | 207.667 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TAG Holding ApS | Company | 100.0% | 100.0% | 2016 |
MAC G ApS | Company | 33.3% | 33.3% | 2015 |
T.G. INVEST ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Henrik Gjørup | Management | 0 companies |
| Frank Helles Kristensen | Board of Directors | 0 companies |
| Henrik Gjørup | Board of Directors | 0 companies |
| Annizette Therbo | Board of Directors | 0 companies |