| Revenue | DKK 27,5M | +109% |
| EBITDA | DKK -1,8M | +83% |
| Net profit | DKK -2,5M | +72% |
| Total assets | DKK 11,6M | +34% |
| Equity | DKK 7,6M | +195% |
| Employees | 48 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -954 | 835 | 1.109 | 1.374 | 1.715 | 145 | 1.946 | 4.179 | 5.919 | 10.220 | 7.032 | 11.420 | 10.767 | 13.131 | 27.483 |
| Staff expenses | -2.030 | -2.261 | -1.428 | -1.441 | -1.067 | -1.568 | -1.563 | -2.484 | -4.185 | -5.662 | -5.353 | -13.593 | -14.804 | -23.483 | -29.284 |
| EBITDA | -5.999 | -2.267 | -1.172 | -21 | 648 | -1.423 | 383 | 1.694 | 1.734 | 4.558 | 1.678 | -2.173 | -4.037 | -10.353 | -1.801 |
| Depreciation & amort. | -44 | -46 | -24 | 23 | -3 | -5 | -5 | -5 | -13 | -0 | -148 | -422 | -487 | -499 | -1.171 |
| EBIT | -6.043 | -2.312 | -1.197 | -44 | 645 | -1.428 | 378 | 1.689 | 1.721 | 4.558 | 1.530 | -2.594 | -4.523 | -10.852 | -2.972 |
| Net financials | -3.913 | -537 | -203 | -8 | -36 | -5 | -41 | -287 | -107 | 14 | 2.479 | 452 | 264 | -300 | -209 |
| Profit before tax | -9.956 | -2.849 | -1.399 | -52 | 609 | -1.433 | 337 | 1.402 | 1.614 | 4.572 | 4.009 | -2.142 | -4.259 | -11.151 | -3.182 |
| Tax | -1.378 | 1.378 | -0 | -0 | -121 | -0 | -0 | -0 | -0 | -450 | 354 | -528 | -930 | -2.409 | -700 |
| Net profit | -8.578 | -4.227 | -1.399 | -52 | 730 | -1.433 | 337 | 1.402 | 1.614 | 5.022 | 3.655 | -1.613 | -3.329 | -8.743 | -2.482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.867 | 869 | 460 | 351 | 1.360 | 342 | 753 | 3.237 | 3.539 | 12.593 | 13.997 | 11.147 | 11.139 | 8.705 | 11.641 |
| Equity | -8.180 | -12.408 | -607 | -659 | 71 | -1.362 | -1.025 | 377 | 1.991 | 7.013 | 10.668 | 9.054 | 5.725 | -7.955 | 7.563 |
| Long-term debt | 1.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 255 | 394 | 0 | 0 | 2.000 | 10.542 | 0 |
| Short-term debt | 10.047 | 13.276 | 1.067 | 1.010 | 1.289 | 1.705 | 1.778 | 2.860 | 1.294 | 5.187 | 3.329 | 2.093 | 3.413 | 6.118 | 4.077 |
| Total debt | 10.047 | 13.276 | 1.067 | 1.010 | 1.289 | 1.705 | 1.778 | 2.860 | 1.549 | 5.580 | 3.329 | 2.093 | 5.413 | 16.660 | 4.077 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NK Management | Management | 2010 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordhusene Holding ApS | Company | 100.0% | 100.0% | 2024 |
THYGESEN GROUP ApS | Company | 50.0% | 50.0% | 2017 |
MIJU INVEST ApS | Company | 25.0% | 25.0% | 2021 |
ArthaScope Holding A/S | Company | 50.0% | 50.0% | 2021 |
K Kjærholm Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Werner Bothe Sejtved | Chief Executive Officer | 0 companies |
| Niels Kristian Thygesen | Management | 0 companies |
| Klaus Søren Hansen | Chief Executive Officer | 0 companies |
| Kim Kjærholm | Management | 0 companies |
| Erik Bertil Rydström | Board of Directors | 0 companies |
| Chris Gerald Ammitzfeldt | Board of Directors | 0 companies |
| Michael Kjær | Board of Directors | 0 companies |
| Jan Severin Sølbæk | Chairman | 0 companies |
| Erik Rehnquist | Board of Directors | 0 companies |
| Jacob Riiser de Lichtenberg | Chairman | 0 companies |
| Michael Visby Berthelsen | Board of Directors | 0 companies |
| Peter Mollerup | Board of Directors | 0 companies |