| Revenue | DKK 4,1M | -20% |
| EBITDA | DKK 996K | -22% |
| Net profit | DKK 1,1M | +1% |
| Total assets | DKK 14,6M | -31% |
| Equity | DKK 3,5M | -68% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.732 | 4.195 | 6.304 | 7.862 | 7.921 | 5.401 | 5.633 | 5.684 | 5.103 | 4.057 |
| Staff expenses | -2.910 | -3.649 | -5.612 | -6.837 | -5.987 | -4.584 | -4.859 | -4.537 | -3.826 | -3.060 |
| EBITDA | 822 | 546 | 692 | 1.025 | 1.934 | 817 | 773 | 1.147 | 1.277 | 996 |
| Depreciation & amort. | 94 | 159 | 236 | 370 | 380 | -368 | -391 | -453 | -342 | -317 |
| EBIT | 728 | 387 | 456 | 655 | 1.554 | 449 | 383 | 694 | 935 | 679 |
| Net financials | -131 | 393 | 981 | 317 | -87 | 937 | 1.474 | 983 | 316 | 535 |
| Profit before tax | 597 | 780 | 1.438 | 971 | 1.467 | 1.385 | 1.856 | 1.677 | 1.251 | 1.214 |
| Tax | 151 | 75 | 87 | 122 | 309 | 102 | 63 | 154 | 192 | 143 |
| Net profit | 446 | 704 | 1.350 | 849 | 1.158 | 1.284 | 1.793 | 1.524 | 1.059 | 1.071 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.014 | 11.391 | 14.608 | 21.499 | 23.218 | 20.291 | 21.835 | 21.259 | 21.100 | 14.589 |
| Equity | 2.856 | 3.650 | 5.000 | 5.850 | 7.007 | 8.091 | 9.884 | 10.907 | 10.967 | 3.538 |
| Long-term debt | 2.620 | 2.430 | 2.210 | 1.974 | 1.732 | 1.479 | 2.416 | 1.861 | 1.495 | 0 |
| Short-term debt | 4.420 | 5.192 | 7.286 | 13.551 | 14.383 | 10.628 | 9.463 | 8.421 | 8.575 | 10.976 |
| Total debt | 7.040 | 7.622 | 9.496 | 15.525 | 16.114 | 12.107 | 11.879 | 10.282 | 10.070 | 10.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2009 | — | — |
JB Unofficial title | Unofficial title | 2023 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGNUS HINZ-BERG HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
TOMMY BRØGGER HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Hedegård Brøgger | Management | 0 companies |
| Jesper Bierregaard | Unofficial title | 0 companies |
| Magnus Mark Hinz-Berg | Chief Executive Officer | 0 companies |
| Halldor Halldorsson | Board of Directors | 0 companies |
| Willem Hoeve | Chairman | 0 companies |