| Revenue | DKK 8,9M | +26% |
| EBITDA | DKK 981K | -47% |
| Net profit | DKK 563K | -59% |
| Total assets | DKK 10,5M | +44% |
| Equity | DKK 3,2M | -13% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.299 | 2.091 | 1.481 | 2.307 | 2.701 | 3.706 | 3.390 | 3.339 | 4.928 | 5.139 | 6.601 | 6.647 | 7.098 | 8.949 |
| Staff expenses | -1.021 | -1.207 | -949 | -1.189 | -2.624 | -3.589 | -2.853 | -2.551 | -3.906 | -3.660 | -4.589 | -5.201 | -5.250 | -7.968 |
| EBITDA | 1.278 | 884 | 532 | 1.118 | 77 | 117 | 537 | 789 | 1.022 | 1.461 | 2.012 | 1.446 | 1.848 | 981 |
| Depreciation & amort. | -141 | -83 | -162 | -58 | -51 | -83 | -393 | -129 | -104 | -13 | -95 | -129 | -65 | -237 |
| EBIT | 1.137 | 801 | 370 | 1.060 | 26 | 34 | 144 | 660 | 918 | 1.448 | 1.916 | 1.317 | 1.782 | 744 |
| Net financials | -11 | 0 | 5 | 4 | -12 | -17 | -8 | 61 | 47 | 108 | 34 | 39 | -14 | -10 |
| Profit before tax | 1.126 | 802 | 375 | 1.064 | 13 | 17 | 135 | 721 | 966 | 1.556 | 1.951 | 1.356 | 1.768 | 734 |
| Tax | 283 | 201 | 85 | 252 | 9 | 11 | 34 | 166 | 215 | 344 | 433 | 300 | 391 | 170 |
| Net profit | 843 | 600 | 290 | 812 | 4 | 6 | 101 | 555 | 751 | 1.212 | 1.518 | 1.055 | 1.377 | 563 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 2.028 | 2.015 | 2.500 | 4.189 | 2.512 | 5.604 | 3.358 | 5.287 | 6.898 | 8.238 | 6.729 | 7.298 | 10.523 |
| Equity | — | 1.427 | 1.117 | 1.330 | 534 | 540 | 641 | 1.195 | 1.947 | 3.159 | 3.676 | 3.232 | 3.609 | 3.153 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 429 | 359 | 345 | 343 | 151 | 0 |
| Short-term debt | 0 | 547 | 872 | 1.139 | 3.623 | 1.923 | 4.927 | 1.960 | 2.820 | 3.203 | 3.947 | 2.927 | 3.071 | 6.666 |
| Total debt | 0 | 547 | 872 | 1.139 | 3.623 | 1.923 | 4.927 | 2.062 | 3.249 | 3.562 | 4.292 | 3.270 | 3.222 | 6.666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TH-GRUPPEN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Chresten Højlund | Management | 0 companies |
| Pauli Lundahl Jeppesen | Board of Directors | 0 companies |
| Bjarne Bukdahl | Chairman | 0 companies |
| Rasmus Steen Malmstrøm | Chairman | 0 companies |
| Anne Suhm Kinch | Board of Directors | 0 companies |