| Revenue | DKK 35,6M | -2% |
| EBITDA | DKK 3,6M | -17% |
| Net profit | DKK -6M | -119% |
| Total assets | DKK 25,5M | -5% |
| Equity | DKK -8,5M | -239% |
| Employees | 51 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 3 | -735 | — | 4.205 | 8.492 | 8.798 | 12.331 | 13.962 | 23.708 | 29.973 | 36.250 | 35.571 |
| Staff expenses | -0 | -3.121 | -4.761 | -4.976 | -5.248 | -6.554 | -9.613 | -13.421 | -16.607 | -25.591 | -30.653 | -31.869 | -31.945 |
| EBITDA | -32 | -6.367 | -5.496 | -3.721 | -1.043 | -1.518 | -815 | -1.090 | -2.645 | -1.883 | -681 | 4.380 | 3.626 |
| Depreciation & amort. | -0 | -5 | -8 | -24 | -10 | -0 | -0 | -0 | -680 | -1.166 | -3.457 | -5.338 | -6.495 |
| EBIT | -32 | -6.372 | -5.505 | -3.745 | -1.053 | -1.518 | -815 | -1.090 | -3.325 | -3.049 | -4.138 | -958 | -2.868 |
| Net financials | 0 | -577 | -665 | 69 | -1.108 | -337 | -422 | -469 | -629 | -990 | -1.992 | -2.475 | -3.247 |
| Profit before tax | -32 | -6.949 | -6.170 | -3.676 | -2.162 | -1.856 | -1.237 | -1.559 | -3.954 | -4.038 | -6.130 | -3.433 | -6.116 |
| Tax | -0 | -898 | -1.085 | -888 | -474 | -408 | -270 | -1.218 | -1.353 | -1.407 | -1.859 | -696 | -123 |
| Net profit | -32 | -6.051 | -5.085 | -2.787 | -1.688 | -1.447 | -967 | -341 | -2.601 | -2.631 | -4.270 | -2.737 | -5.993 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 | 5.004 | 1.859 | 1.897 | 2.588 | 2.504 | 6.578 | 8.031 | 21.035 | 27.318 | 24.931 | 26.735 | 25.520 |
| Equity | -1 | -1.052 | -6.137 | -8.013 | -9.701 | -11.148 | 421 | 480 | 379 | 247 | -2.773 | -2.510 | -8.503 |
| Long-term debt | 0 | 5.526 | 6.189 | 8.648 | 10.925 | 11.274 | 3.575 | 3.989 | 13.817 | 16.004 | 19.297 | 17.651 | 1.896 |
| Short-term debt | 10 | 530 | 1.807 | 1.262 | 1.364 | 2.378 | 2.582 | 3.562 | 6.839 | 11.067 | 8.407 | 11.595 | 32.126 |
| Total debt | 10 | 6.056 | 7.996 | 9.910 | 12.289 | 13.652 | 6.157 | 7.551 | 20.656 | 27.071 | 27.704 | 29.246 | 34.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Founder | Founder | 2009 | — | — |
FC Management | Management | 2023 | — | — |
BP Founder | Founder | 2009 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dico Invest 3 K/S | Company | 33.3% | 33.3% | 2019 |
VÆKSTFONDEN | Company | 10.0% | 10.0% | 2019 |
KRJ HOLDING GENTOFTE ApS | Company | 10.0% | 10.0% | 2018 |
HIGH FIVE HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
MUNKELY CONSULTING ApS | Company | 5.0% | 5.0% | 2017 |
DICO ApS | Company | 20.0% | 20.0% | 2018 |
NH RASMUSSEN HOLDING II ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Tuncay Altun | Founder | 0 companies |
| Frank Clausen | Management | 0 companies |
| Brian Petersen | Founder | 0 companies |
| Kasper Refskou Jensen | Chief Executive Officer | 0 companies |
| Niels Henrik Rasmussen | Chairman | 0 companies |
| Mads Riisager Gustafsen | Board of Directors | 0 companies |
| Troels Møller Kjems | Board of Directors | 0 companies |
| Claus Højbjerg Andersen | Board of Directors | 0 companies |
| Allan Dam Nielsen | Board of Directors | 0 companies |
| Christian Lindegaard Jepsen | Chairman | 0 companies |
| Jesper Genter Lohmann | Chairman | 0 companies |