| Revenue | DKK 26,2M | +14% |
| EBITDA | DKK 11,6M | +22% |
| Net profit | DKK 8,6M | +22% |
| Total assets | DKK 30,8M | +30% |
| Equity | DKK 14,7M | +25% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.907 | 2.692 | 3.667 | 4.985 | 5.810 | 6.496 | 6.367 | 9.763 | 7.874 | 9.635 | 14.253 | 19.599 | 23.022 | 26.179 |
| Staff expenses | -2.237 | -2.267 | -2.703 | -3.498 | -4.256 | -4.995 | -4.829 | -6.201 | -5.650 | -6.884 | -8.310 | -11.881 | -13.533 | -14.592 |
| EBITDA | 670 | 426 | 963 | 1.488 | 1.553 | 1.501 | 1.538 | 3.562 | 2.225 | 2.673 | 5.943 | 7.718 | 9.489 | 11.587 |
| Depreciation & amort. | -107 | -115 | -113 | -7 | -76 | -78 | -121 | -49 | -63 | -57 | -96 | -104 | -132 | -200 |
| EBIT | 563 | 311 | 850 | 1.481 | 1.478 | 1.423 | 1.418 | 3.513 | 2.162 | 2.616 | 5.847 | 7.615 | 9.357 | 11.387 |
| Net financials | -178 | -117 | -113 | -288 | -280 | -176 | -239 | -106 | -27 | 13 | -334 | -137 | -228 | -264 |
| Profit before tax | 386 | 193 | 737 | 1.193 | 1.198 | 1.247 | 1.234 | 3.407 | 2.134 | 2.629 | 5.512 | 7.478 | 9.129 | 11.123 |
| Tax | 110 | 40 | 178 | 291 | 270 | 300 | 284 | 770 | 483 | 593 | 1.252 | 1.721 | 2.089 | 2.561 |
| Net profit | 276 | 153 | 560 | 902 | 928 | 947 | 950 | 2.637 | 1.651 | 2.036 | 4.261 | 5.757 | 7.040 | 8.562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.197 | 3.791 | 3.882 | 6.042 | 6.746 | 6.616 | 7.865 | 8.492 | 9.895 | 9.949 | 16.390 | 21.694 | 23.634 | 30.779 |
| Equity | 973 | 927 | 1.286 | 1.064 | 1.991 | 2.438 | 2.533 | 4.670 | 5.821 | 1.300 | 5.561 | 8.518 | 11.758 | 14.690 |
| Long-term debt | 671 | 408 | 280 | 485 | 273 | 245 | 228 | 809 | 502 | 639 | 1.304 | 1.996 | 2.418 | 2.985 |
| Short-term debt | 2.508 | 2.415 | 2.293 | 4.469 | 4.460 | 3.917 | 5.091 | 3.013 | 3.572 | 8.010 | 9.525 | 11.137 | 9.364 | 12.994 |
| Total debt | 3.179 | 2.823 | 2.573 | 4.954 | 4.733 | 4.162 | 5.319 | 3.822 | 4.074 | 8.648 | 10.829 | 13.133 | 11.782 | 15.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SM Management | Management | 2016 | — | — |
BM Management | Management | 2016 | — | — |
RJ Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
STELLINI HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
TUWAF HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
Det for fedeste selskab ApS | Company | 50.0% | 50.0% | 2016 |
SKYGGELUND ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Christian Polano | Chief Executive Officer | 0 companies |
| Søren Mønsted Bendix | Management | 0 companies |
| Bo Maagaard Skyggelund | Management | 0 companies |
| Roberto Jørn Stellini | Founder | 0 companies |
| Niclas Bovin-Olsson | Board of Directors | 0 companies |
| Jonas Wilhelm Warnander | Chairman | 0 companies |