| Revenue | DKK -14K | +243% |
| EBITDA | DKK -14K | -243% |
| Net profit | DKK -149K | -11% |
| Total assets | DKK 15M | +372510% |
| Equity | DKK 12,2M | +551% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -2 | -4 | -4 | -4 | -4 | -5 | -4 | -4 | -5 | -7 | -4 | -4 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -2 | -4 | -4 | -4 | -4 | -5 | -4 | -4 | -5 | -7 | -4 | -4 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -2 | -4 | -4 | -4 | -4 | -5 | -4 | -4 | -5 | -7 | -4 | -4 | -14 |
| Net financials | -56 | -84 | -86 | -91 | -96 | -2 | -2 | -101 | -107 | -524 | -1.663 | -123 | -130 | -135 |
| Profit before tax | -67 | -87 | -90 | -95 | -100 | -6 | -7 | -105 | -110 | -528 | -1.670 | -127 | -134 | -149 |
| Tax | -16 | -17 | -20 | -21 | -22 | -0 | -0 | -0 | -0 | 96 | -0 | -0 | -0 | -0 |
| Net profit | -52 | -69 | -71 | -74 | -78 | -6 | -7 | -105 | -110 | -624 | -1.670 | -127 | -134 | -149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.617 | 2.039 | 2.055 | 2.072 | 2.089 | 2.085 | 2.081 | 2.077 | 2.074 | 1.561 | 9 | 5 | 4 | 14.990 |
| Equity | 379 | 309 | 239 | 165 | 87 | 81 | 74 | -31 | -141 | -765 | -2.435 | -2.562 | -2.696 | 12.155 |
| Long-term debt | 0 | 1.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.513 | 2.640 | 2.772 |
| Short-term debt | 1.238 | 34 | 1.816 | 1.907 | 2.003 | 2.005 | 2.007 | 2.108 | 2.215 | 2.326 | 2.444 | 54 | 60 | 63 |
| Total debt | 1.238 | 1.730 | 1.816 | 1.907 | 2.003 | 2.005 | 2.007 | 2.108 | 2.215 | 2.326 | 2.444 | 2.567 | 2.700 | 2.835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Waypoint Capital ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Thorsten Henrik Jalk | Management | 0 companies |