| Revenue | DKK -1,6M | -113% |
| EBITDA | DKK -10,8M | -267% |
| Net profit | DKK -9,6M | -182% |
| Total assets | DKK 212,2M | +7% |
| Equity | DKK 67,3M | -12% |
| Employees | 66 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 0 | -43 | -8 | -329 | 1.760 | 10.355 | -3.246 | -11.538 | -3.228 | 5.997 | 7.642 | 12.269 | -1.627 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.744 | -2.807 | -3.237 | -2.800 | -2.977 | -3.128 | -4.472 | -5.785 | -9.176 |
| EBITDA | — | — | — | — | -62 | -43 | -8 | -329 | -984 | 7.548 | -6.483 | -14.338 | -6.205 | 2.869 | 3.050 | 6.479 | -10.803 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -98 | -70 | -121 | -186 | -163 |
| EBIT | — | — | — | — | -62 | -43 | -8 | -329 | -984 | 7.548 | -6.483 | -14.384 | -6.303 | 2.799 | 2.929 | 6.293 | -10.966 |
| Net financials | 0 | 0 | 0 | 0 | 4.461 | 1.602 | 4.604 | 7.359 | 5.152 | 4.217 | 8.423 | 1.807 | 8.869 | 10.747 | 1.037 | 7.157 | -1.083 |
| Profit before tax | — | — | — | — | 4.399 | 1.558 | 4.596 | 7.030 | 4.168 | 11.765 | 1.940 | -12.577 | 2.566 | 13.546 | 3.966 | 13.450 | -12.049 |
| Tax | -0 | -0 | -0 | -0 | -20 | -16 | -6 | 83 | -159 | 925 | -1.065 | -3.492 | -857 | 1.086 | 759 | 1.732 | -2.415 |
| Net profit | — | — | — | — | 4.419 | 1.575 | 4.601 | 6.948 | 4.327 | 10.840 | 3.005 | -9.085 | 3.423 | 12.460 | 3.207 | 11.718 | -9.634 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 9.083 | 11.829 | 16.398 | 41.912 | 65.696 | 99.220 | 106.951 | 125.596 | 131.372 | 147.021 | 149.414 | 198.629 | 212.216 |
| Equity | — | — | — | — | 8.662 | 10.200 | 14.766 | 21.425 | 18.250 | 38.999 | 43.258 | 46.336 | 49.804 | 62.114 | 65.211 | 76.656 | 67.258 |
| Long-term debt | 0 | 0 | 0 | 0 | 193 | 1.254 | 0 | 0 | 17.973 | 38.727 | 37.617 | 43.031 | 42.170 | 38.255 | 28.457 | 86.005 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 140 | 45 | 1.529 | 20.323 | 28.867 | 21.294 | 25.867 | 35.845 | 39.350 | 46.343 | 55.708 | 35.690 | 142.098 |
| Total debt | 0 | 0 | 0 | 0 | 333 | 1.298 | 1.529 | 20.323 | 46.840 | 60.021 | 63.484 | 78.876 | 81.520 | 84.598 | 84.165 | 121.695 | 142.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2019 | — | — |
TH Management | Management | 2026 | — | — |
DH Management | Management | 2026 | — | — |
TT Management | Management | 2021 | — | — |
TD Management | Management | 2008 | — | — |
FA Management | Management | 2024 | — | — |
NP Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TPA Holding I A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Lei Jacobsen | Management | 0 companies |
| Thomas Helbo | Management | 0 companies |
| Dirk Hendricus Johannes Hanenberg | Management | 0 companies |
| Tinneke Torpe | Management | 0 companies |
| Thomas Daniel Ibsø | Management | 0 companies |
| Felix Ammann | Management | 0 companies |
| Nicolai Peter Hertz | Management | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Board of Directors | 0 companies |
| Carl Fredrik Siwmark | Board of Directors | 0 companies |
| Michael Vilhelm Nielsen | Board of Directors | 0 companies |
| Stig Christian Herluf Scavenius Andersen | Board of Directors | 0 companies |
| Michael John Humphreys | Board of Directors | 0 companies |
| Jens Flemming Jensen | Chairman | 0 companies |
| Peter Ryttergaard | Deputy Chairman | 0 companies |
| Andrew Hoad | Board of Directors | 0 companies |
| Jens Harpøth Zilstorff | Board of Directors | 0 companies |
| Jens Jørgen Hahn-Petersen | Board of Directors | 0 companies |
| Peter Jørgen Lyager | Board of Directors | 0 companies |
| Troels Wenzel Østergaard | Chairman | 0 companies |
| Nina Fisker Olesen | Board of Directors | 0 companies |
| Tilde Kejlhof | Board of Directors | 0 companies |
| Kim Skovgaard Rasmussen | Board of Directors | 0 companies |
| Jesper Abildskov Blom | Board of Directors | 0 companies |