| Revenue | DKK -159K | -137% |
| EBITDA | DKK -270K | -270% |
| Net profit | DKK -270K | -418% |
| Total assets | DKK 860K | -2% |
| Equity | DKK 335K | -45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.736 | 2.486 | 1.233 | 1.154 | 1.110 | 1.269 | 293 | 509 | 472 | 416 | 57 | 132 | 428 | -159 |
| Staff expenses | -2.034 | -1.788 | -1.196 | -1.016 | -1.075 | -646 | -276 | -235 | -2 | -7 | -0 | -0 | -269 | -111 |
| EBITDA | -297 | 149 | 38 | 139 | 33 | 603 | -228 | 176 | 470 | 409 | 57 | 132 | 159 | -270 |
| Depreciation & amort. | -6 | -6 | 6 | 25 | -54 | -200 | -137 | -97 | -132 | -280 | -38 | -38 | -28 | -9 |
| EBIT | -303 | 143 | 32 | 114 | -21 | 403 | -365 | 79 | 337 | 129 | 19 | 94 | 131 | -280 |
| Net financials | -32 | -14 | -19 | -27 | -20 | -30 | -27 | -30 | -57 | -24 | -26 | -24 | -20 | -10 |
| Profit before tax | -336 | 129 | 13 | 87 | -41 | 373 | -392 | 49 | 281 | 105 | -7 | 69 | 111 | -290 |
| Tax | -50 | -2 | 4 | 21 | -0 | 82 | -51 | 12 | 64 | 22 | -10 | 16 | 26 | -20 |
| Net profit | -286 | 130 | 9 | 66 | -41 | 291 | -340 | 38 | 216 | 82 | 2 | 54 | 85 | -270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 594 | 945 | 941 | 999 | 587 | 1.553 | 895 | 1.345 | 1.545 | 1.274 | 1.014 | 1.706 | 881 | 860 |
| Equity | 133 | 263 | 272 | 191 | 174 | 465 | 125 | 163 | 381 | 464 | 466 | 520 | 605 | 335 |
| Long-term debt | 201 | 179 | 122 | 109 | 226 | 670 | 0 | 748 | 661 | 362 | 271 | 194 | 27 | 0 |
| Short-term debt | 255 | 499 | 544 | 698 | 187 | 418 | 770 | 434 | 502 | 449 | 277 | 992 | 249 | 525 |
| Total debt | 456 | 678 | 666 | 807 | 413 | 1.088 | 770 | 1.182 | 1.163 | 811 | 548 | 1.186 | 276 | 525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
TG Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAURHOLDT HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Torben Gade Faurholdt | Management | 0 companies |
| Andreas Gade Faurholdt | Board of Directors | 0 companies |
| Kirsten Faurholdt | Chairman | 0 companies |