| Revenue | DKK -31K | -86% |
| EBITDA | DKK -32K | +85% |
| Net profit | DKK -37K | +90% |
| Total assets | DKK 218K | -22% |
| Equity | DKK -1,5M | -2% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.340 | 2.232 | -110 | -223 | -31 |
| Staff expenses | -7.698 | -5.340 | -2.290 | -8 | -0 |
| EBITDA | 1.642 | -3.108 | -2.401 | -215 | -32 |
| Depreciation & amort. | -97 | -10 | -2 | -0 | -0 |
| EBIT | 1.545 | -3.117 | -2.402 | -215 | -32 |
| Net financials | -116 | 888 | 1.930 | -171 | -84 |
| Profit before tax | 1.429 | -2.229 | -472 | -386 | -116 |
| Tax | 356 | -673 | 445 | -0 | -79 |
| Net profit | 1.073 | -1.556 | -917 | -386 | -37 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.891 | 3.150 | 859 | 279 | 218 |
| Equity | 561 | -195 | -1.112 | -1.498 | -1.535 |
| Long-term debt | 65 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.131 | 3.345 | 1.971 | 1.776 | 1.753 |
| Total debt | 3.197 | 3.345 | 1.971 | 1.776 | 1.753 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TH Management | Management | 2023 |
| Former (3) | ||
TL Management | Management | 2006 – 2016 |
MH Chief Executive Officer | Chief Executive Officer | 2016 – 2023 |
KE Management | Management | 2016 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2006 – 2007 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2012 – 2019 | |
| Chairman | 2019 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Lund Larsen | Management | 0 companies |
| Mads Heinrich Roepstorff | Chief Executive Officer | 0 companies |
| Kenneth Engberg | Management | 0 companies |
| Torben Hald Kimø | Management | 0 companies |
| Lars Georg Brandt | Board of Directors | 0 companies |
| Tonny Orloff | Board of Directors | 0 companies |
| Niels Henrik Nygaard Mikkelsen | Chairman | 0 companies |
| Alice Judy Lotinga | Board of Directors | 0 companies |
| Niels Hald | Board of Directors | 0 companies |
| Ib Jansholt | Chairman | 0 companies |