| Revenue | DKK 2,6M | +145% |
| EBITDA | DKK 576K | +1% |
| Net profit | DKK 287K | -21% |
| Total assets | DKK 12,7M | +69% |
| Equity | DKK 1,5M | +146% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 654 | 470 | 335 | 1.151 | 1.004 | 1.328 | 673 | 320 | 1.066 | 2.610 |
| Staff expenses | -0 | -153 | -334 | -672 | -686 | -841 | -748 | -816 | -498 | -2.035 |
| EBITDA | 654 | 316 | 1 | 479 | 318 | 486 | -75 | -496 | 568 | 576 |
| Depreciation & amort. | -17 | -30 | -49 | -33 | -64 | -86 | -145 | -96 | -103 | -146 |
| EBIT | 637 | 286 | -47 | 446 | 254 | 400 | -220 | -592 | 465 | 430 |
| Net financials | -6 | -58 | -36 | -72 | -82 | -73 | -122 | -145 | -123 | -58 |
| Profit before tax | 631 | 228 | -83 | 373 | 172 | 328 | -342 | -737 | 342 | 372 |
| Tax | 155 | -96 | -18 | 85 | 44 | 79 | -62 | -49 | -23 | 85 |
| Net profit | 477 | 240 | -65 | 289 | 128 | 249 | -280 | -688 | 365 | 287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.937 | 2.273 | 2.232 | 5.209 | 4.188 | 7.378 | 7.644 | 6.349 | 7.498 | 12.709 |
| Equity | 568 | 808 | 559 | 848 | 976 | 1.225 | 945 | 257 | 621 | 1.530 |
| Long-term debt | 0 | 315 | 315 | 510 | 578 | 326 | 339 | 300 | 0 | 0 |
| Short-term debt | 1.369 | 1.150 | 1.357 | 3.814 | 2.616 | 5.814 | 6.360 | 5.792 | 6.877 | 11.178 |
| Total debt | 1.369 | 1.465 | 1.673 | 4.323 | 3.194 | 6.140 | 6.699 | 6.092 | 6.877 | 11.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hamid Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Individual | 100.0% | 100.0% | 2011 | |
Melek Holdingselskab ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tarik Hamid | Management | 0 companies |
| Ahmad Shah Mousavi | Board of Directors | 0 companies |