| Revenue | DKK 13,9M | +11% |
| EBITDA | DKK 22,3M | -58% |
| Net profit | DKK 16,1M | -60% |
| Total assets | DKK 362,7M | +7% |
| Equity | DKK 237,8M | +7% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.055 | 7.210 | 11.721 | 12.528 | 13.876 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.310 | 44.496 | 2.508 | 52.607 | 22.291 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.310 | 44.496 | 2.508 | 52.607 | 22.291 |
| Net financials | -417 | -1.608 | -1.950 | -1.610 | -733 |
| Profit before tax | 5.894 | 42.888 | 558 | 50.997 | 21.557 |
| Tax | 1.297 | 9.542 | 160 | 10.900 | 5.454 |
| Net profit | 4.597 | 33.347 | 398 | 40.097 | 16.103 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 53.458 | 199.141 | 200.679 | 338.961 | 362.678 |
| Equity | 27.909 | 88.288 | 88.686 | 221.658 | 237.761 |
| Long-term debt | 0 | 7.931 | 7.385 | 9.015 | 10.125 |
| Short-term debt | 25.549 | 87.071 | 90.178 | 84.135 | 85.834 |
| Total debt | 25.549 | 95.002 | 97.563 | 93.150 | 95.959 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
TF Management | Management | 2023 |
G1 Founder | Founder | 2007 |
LK Management | Management | 2025 |
EK Management | Management | 2025 |
| Former (5) | ||
MT Management | Management | 2024 – 2024 |
AL Management | Management | 2024 – 2026 |
IA Chief Executive Officer | Chief Executive Officer | 2019 – 2023 |
CP Management | Management | 2024 – 2025 |
ET Management | Management | 2007 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2017 – 2019 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Individual | 25–33.32% | 25–33.32% | 2015 | |
| Individual | 10–14.99% | 10–14.99% | 2016 | |
| Individual | 10–14.99% | 10–14.99% | 2016 | |
| Individual | 5–9.99% | 5–9.99% | 2016 | |
| Individual | 5–9.99% | 5–9.99% | 2016 | |
| Individual | 25–33.32% | 25–33.32% | 2015 | |
| Individual | 100% | 100% | 2013 | |
| Individual | 15–19.99% | 15–19.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Frederick Medom Lauritsen | Management | 0 companies |
| Mikael Tröjbom Johansen | Management | 0 companies |
| Allison Lynette Breland | Management | 0 companies |
| Grenåsveien 13 AS | Founder | 0 companies |
| Lucas Kilian Ziegler | Management | 0 companies |
| Ino Abraham Dimsits | Chief Executive Officer | 0 companies |
| Christian Pihl | Management | 0 companies |
| Egil Tegnander | Management | 0 companies |
| Emil Kløcker Mørck Olsen | Management | 0 companies |
| Tore Helgesen | Chairman | 0 companies |
| Tor Tegnander | Board of Directors | 0 companies |