| Revenue | DKK 25,1M | +14% |
| EBITDA | DKK 1M | -57% |
| Net profit | DKK -11M | -864% |
| Total assets | DKK 67,9M | -13% |
| Equity | DKK 52M | -18% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.389 | 4.270 | 6.134 | 20.439 | 18.409 | 14.329 | 2.350 | 31.094 | 42.790 | 42.093 | 47.976 | 21.934 | 25.100 |
| Staff expenses | -3.059 | -1.874 | -2.766 | -5.352 | -7.388 | -9.686 | -11.003 | -16.005 | -19.995 | -19.642 | -24.098 | -19.455 | -24.056 |
| EBITDA | 1.330 | 2.396 | 3.368 | 15.086 | 11.021 | 4.642 | -8.654 | 15.089 | 22.566 | 22.450 | 23.878 | 2.416 | 1.044 |
| Depreciation & amort. | -662 | -858 | -1.484 | -1.975 | -1.908 | -2.376 | -7.315 | -2.829 | -3.554 | -3.816 | -4.054 | -3.289 | -14.871 |
| EBIT | 668 | 1.538 | 1.884 | 13.111 | 9.113 | 2.266 | -15.969 | 12.260 | 19.012 | 18.634 | 19.823 | -873 | -13.827 |
| Net financials | -44 | -41 | -10 | -30 | -107 | -1.536 | -535 | 23 | -523 | -106 | 682 | -535 | -193 |
| Profit before tax | 624 | 1.496 | 1.874 | 13.081 | 9.006 | 730 | -16.504 | 12.283 | 18.489 | 18.529 | 20.506 | -1.408 | -14.021 |
| Tax | 165 | 291 | 419 | 3.066 | 1.998 | 185 | -3.605 | 2.751 | 4.053 | 4.076 | 4.520 | -263 | -2.987 |
| Net profit | 459 | 1.205 | 1.455 | 10.015 | 7.008 | 545 | -12.899 | 9.532 | 14.436 | 14.453 | 15.986 | -1.144 | -11.034 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.584 | 9.431 | 16.347 | 36.795 | 39.324 | 59.567 | 61.943 | 68.431 | 71.929 | 69.776 | 85.752 | 77.951 | 67.942 |
| Equity | 1.746 | 3.376 | 8.898 | 18.913 | 25.921 | 26.466 | 13.567 | 23.099 | 37.535 | 49.488 | 64.174 | 63.030 | 51.996 |
| Long-term debt | 0 | 0 | 1.341 | 0 | 561 | 15.341 | 14.220 | 13.176 | 8.722 | 6.895 | 6.042 | 5.720 | 0 |
| Short-term debt | 2.610 | 5.402 | 5.034 | 16.591 | 10.820 | 15.552 | 34.156 | 30.883 | 23.170 | 10.938 | 13.343 | 7.347 | 15.946 |
| Total debt | 2.610 | 5.402 | 6.375 | 16.591 | 11.380 | 30.893 | 48.376 | 44.059 | 31.892 | 17.833 | 19.386 | 13.067 | 15.946 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Founder | Founder | 2006 | — | — |
KD Management | Management | 2018 | — | — |
TF Management | Management | 2018 | — | — |
JD Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Kniep Jørgensen | Founder | 0 companies |
| Kim Doctor Krintel | Management | 0 companies |
| Tonny Frilund Carstensen | Management | 0 companies |
| James Daniel Gaston | Management | 0 companies |
| Mitchell Scott Allen | Board of Directors | 0 companies |
| Lafe Nolan Bailey | Chairman | 0 companies |
| Brad Douglas Wenger | Chairman | 0 companies |
| Morten Munk Rasmussen | Board of Directors | 0 companies |
| Linda Jonsdottir | Board of Directors | 0 companies |
| Birgitte Hylsebeck Jørgensen | Board of Directors | 0 companies |
| John David Pierson | Board of Directors | 0 companies |
| Travis Ray Moore | Board of Directors | 0 companies |
| Jesper Hjortshøj | Board of Directors | 0 companies |
| Marc Louis Wenger | Board of Directors | 0 companies |
| Jeffrey Dean Wenger | Chairman | 0 companies |
| Megan Hill | Board of Directors | 0 companies |
| Arni Sigurjonsson | Chairman | 0 companies |