| Revenue | DKK 24M | +76% |
| EBITDA | DKK 51,4M | +282% |
| Net profit | DKK 27,8M | +71% |
| Total assets | DKK 417,1M | +10% |
| Equity | DKK 83,6M | +50% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 15.174 | 18.255 | 14.722 | 13.615 | 23.981 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48.295 | 18.055 | 14.576 | 13.448 | 51.389 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 48.295 | 18.055 | 14.576 | 13.448 | 51.389 |
| Net financials | -1.267 | -4.687 | -4.693 | -6.605 | -12.653 |
| Profit before tax | 47.028 | 37.618 | 15.869 | 21.915 | 38.736 |
| Tax | 10.347 | 8.277 | 3.973 | 5.646 | 10.948 |
| Net profit | 36.681 | 29.341 | 11.897 | 16.269 | 27.788 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 303.244 | 346.300 | 355.705 | 378.053 | 417.108 |
| Equity | 122.340 | 27.682 | 39.578 | 55.847 | 83.635 |
| Long-term debt | 106.355 | 10.790 | 10.482 | 253.454 | 246.816 |
| Short-term debt | 37.417 | 263.031 | 258.033 | 15.280 | 24.522 |
| Total debt | 143.772 | 273.821 | 268.515 | 268.734 | 271.338 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TF Management | Management | 2021 |
PF Management | Management | 2026 |
EK Management | Management | 2024 |
| Former (6) | ||
MT Management | Management | 2023 – 2024 |
TV Management | Management | 2021 – 2023 |
AL Management | Management | 2021 – 2026 |
HB Management | Management | 2010 – 2021 |
AB Management | Management | 2010 – 2021 |
AR Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2010 – 2021 | |
| Deputy Chairman | 2010 – 2021 | |
| Board of Directors | 2010 – 2021 | |
| Board of Directors | 2010 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Frederick Medom Lauritsen | Management | 0 companies |
| Mikael Tröjbom Johansen | Management | 0 companies |
| Theodora Vandras | Management | 0 companies |
| Peter Frederik Askestad | Management | 0 companies |
| Allison Lynette Breland | Management | 0 companies |
| Henrik Bo Bach | Management | 0 companies |
| Anders Bo Bach | Management | 0 companies |
| Abed Rahim Khaldi | Management | 0 companies |
| Emil Kløcker Mørck Olsen | Management | 0 companies |
| Finn Peter Bach | Chairman | 0 companies |
| Christian Bach | Deputy Chairman | 0 companies |
| Lene Christensen | Board of Directors | 0 companies |
| Palle Buhl Jørgensen | Board of Directors | 0 companies |