| Revenue | DKK 7,6M | +50% |
| EBITDA | DKK 23K | -98% |
| Net profit | DKK -206K | -131% |
| Total assets | DKK 5,7M | +1% |
| Equity | DKK 1,3M | -14% |
| Employees | 16 | — |
| Item | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.015 | 9.211 | 6.127 | 5.097 | 7.628 |
| Staff expenses | -6.596 | -7.141 | -6.391 | -4.114 | -7.604 |
| EBITDA | 1.418 | 2.070 | -264 | 982 | 23 |
| Depreciation & amort. | -74 | -101 | -120 | -72 | -212 |
| EBIT | 1.345 | 1.969 | -384 | 911 | -188 |
| Net financials | -7 | -12 | -8 | -47 | -75 |
| Profit before tax | 1.338 | 1.957 | -392 | 864 | -263 |
| Tax | 295 | 430 | -86 | 193 | -58 |
| Net profit | 1.043 | 1.527 | -306 | 671 | -206 |
| Item | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.890 | 6.463 | 4.465 | 5.685 | 5.729 |
| Equity | 2.015 | 2.542 | 835 | 1.506 | 1.301 |
| Long-term debt | 403 | 413 | 433 | 440 | 776 |
| Short-term debt | 3.329 | 3.314 | 3.068 | 3.442 | 3.534 |
| Total debt | 3.732 | 3.727 | 3.502 | 3.882 | 4.310 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TS Management | Management | 2019 |
| Former (2) | ||
PM Management | Management | 2007 – 2018 |
JB Management | Management | 2007 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Mejer Christensen | Management | 0 companies |
| Tonny Stordal Johansen | Management | 0 companies |
| Jesper Bjerg Madsen | Management | 0 companies |
| Mikael Rubenius | Board of Directors | 0 companies |
| Anders Colding Lund Petersen | Board of Directors | 0 companies |
| Michael Hemicke | Chairman | 0 companies |