| Revenue | DKK 900K | +79% |
| EBITDA | DKK 900K | +79% |
| Net profit | DKK 730K | +76% |
| Total assets | DKK 2,4M | +238% |
| Equity | DKK 1,3M | +98% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 691 | 1.022 | 266 | -60 | 104 | 481 | -45 | 15 | -80 | 22 | 166 | 504 | 900 |
| Staff expenses | -422 | -756 | -255 | -1.046 | -459 | -312 | -49 | -10 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 268 | 266 | 11 | -1.105 | -355 | 170 | -93 | 5 | -80 | 22 | 166 | 504 | 900 |
| Depreciation & amort. | -0 | -0 | -40 | -126 | -133 | -136 | -136 | -97 | -13 | -0 | -0 | -0 | -0 |
| EBIT | 268 | 266 | -28 | -1.232 | -488 | 34 | -229 | -91 | -93 | 22 | 166 | 504 | 900 |
| Net financials | -70 | -10 | -13 | -2 | -13 | -7 | -5 | 0 | 1 | 2 | 9 | -32 | 36 |
| Profit before tax | 198 | 256 | -42 | -1.234 | -501 | 27 | -234 | -91 | -92 | 24 | 175 | 473 | 936 |
| Tax | 43 | 64 | -0 | -102 | -0 | -0 | -17 | -16 | -63 | -15 | -90 | 58 | 206 |
| Net profit | 154 | 192 | -42 | -1.132 | -501 | 27 | -217 | -75 | -28 | 39 | 265 | 415 | 730 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 825 | 1.021 | 717 | 1.718 | 789 | 594 | 415 | 304 | 251 | 275 | 540 | 712 | 2.405 |
| Equity | 204 | 296 | 254 | 1.017 | 516 | 543 | 326 | 251 | 222 | 261 | 526 | 641 | 1.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 621 | 725 | 462 | 701 | 272 | 51 | 90 | 54 | 28 | 14 | 13 | 71 | 1.134 |
| Total debt | 621 | 725 | 462 | 701 | 272 | 51 | 90 | 54 | 28 | 14 | 13 | 71 | 1.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PM Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T-INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
Synergy Consult ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Jørgensen | Chief Executive Officer | 0 companies |
| Philip Martin Graff | Founder | 0 companies |
| Bernhard Chistopher Emby | Chairman | 0 companies |