| Revenue | DKK 2,4M | +26% |
| EBITDA | DKK 852K | +141% |
| Net profit | DKK 657K | +139% |
| Total assets | DKK 2,1M | +54% |
| Equity | DKK 1,3M | +34% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.139 | 3.453 | 3.201 | 1.914 | 2.420 |
| Staff expenses | -2.115 | -2.120 | -2.196 | -1.560 | -1.568 |
| EBITDA | 1.024 | 1.333 | 1.005 | 354 | 852 |
| Depreciation & amort. | -27 | -8 | -0 | -0 | -0 |
| EBIT | 997 | 1.325 | 1.005 | 354 | 852 |
| Net financials | 478 | -721 | 0 | -1 | -8 |
| Profit before tax | 1.476 | 604 | 1.006 | 353 | 844 |
| Tax | 325 | 133 | 222 | 78 | 187 |
| Net profit | 1.150 | 471 | 784 | 275 | 657 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.179 | 2.616 | 2.794 | 1.388 | 2.139 |
| Equity | 2.215 | 1.471 | 1.784 | 987 | 1.323 |
| Long-term debt | 82 | 0 | 0 | 0 | 815 |
| Short-term debt | 2.882 | 1.145 | 1.004 | 389 | 815 |
| Total debt | 2.964 | 1.145 | 1.004 | 389 | 815 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TH Management | Management | 2007 |
AC Management | Management | 2023 |
| Former (1) | ||
MS Management | Management | 2008 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2012 | |
| Board of Directors | 2023 | |
| Board of Directors | 2011 | |
| Former (3) | ||
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2011 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tobias Hinnerup | Management | 0 companies |
| Andreas Christian Bjergaarde Eilschou | Management | 0 companies |
| Michael Stensgaard Fosgerau | Management | 0 companies |
| Helle Orloff Hinnerup | Board of Directors | 0 companies |
| Kamilla Rohde Schøler | Board of Directors | 0 companies |
| Katrine Bjergaarde Eilschou | Board of Directors | 0 companies |
| Mette Kudahl | Board of Directors | 0 companies |
| Julie Hinnerup | Board of Directors | 0 companies |
| Claus Loldrup Nielsen | Board of Directors | 0 companies |