| Revenue | DKK 3,7M | -9% |
| EBITDA | DKK -698K | -149% |
| Net profit | DKK -585K | -155% |
| Total assets | DKK 5,9M | -10% |
| Equity | DKK 5,2M | -13% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.877 | 10.319 | 7.104 | 5.846 | 14.636 | 13.807 | 11.287 | 5.122 | 5.006 | 4.901 | 4.926 | 2.192 | 4.068 | 3.715 |
| Staff expenses | -4.140 | -5.000 | -4.634 | -4.703 | -6.499 | -8.527 | -10.384 | -4.982 | -5.411 | -4.276 | -3.501 | -3.031 | -2.654 | -4.413 |
| EBITDA | 1.737 | 5.318 | 2.470 | 1.143 | 8.137 | 5.280 | 903 | 122 | -406 | 625 | 1.425 | -839 | 1.414 | -698 |
| Depreciation & amort. | 157 | -112 | -138 | -166 | -234 | -340 | -270 | -199 | -68 | -54 | -68 | -82 | -78 | -44 |
| EBIT | 1.580 | 5.207 | 2.332 | 977 | 7.903 | 4.941 | 633 | -76 | -474 | 571 | 1.357 | -921 | 1.336 | -742 |
| Net financials | 22 | -55 | 27 | 51 | -101 | 629 | 710 | 193 | 277 | 332 | -170 | 88 | 47 | -7 |
| Profit before tax | 1.602 | 5.151 | 2.359 | 1.028 | 7.802 | 5.569 | 1.343 | 116 | -197 | 903 | 1.186 | -833 | 1.383 | -750 |
| Tax | 401 | 1.290 | 585 | 246 | 1.719 | 1.058 | 137 | -22 | -109 | 117 | 288 | -191 | 310 | -164 |
| Net profit | 1.201 | 3.862 | 1.774 | 783 | 6.083 | 4.511 | 1.206 | 138 | -89 | 785 | 898 | -642 | 1.073 | -585 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.985 | 7.703 | 7.831 | 6.034 | 12.064 | 9.586 | 9.083 | 6.106 | 6.123 | 6.450 | 6.692 | 5.765 | 6.633 | 5.942 |
| Equity | 2.177 | 5.929 | 6.502 | 5.085 | 10.668 | 4.416 | 5.602 | 5.059 | 4.936 | 5.748 | 5.616 | 4.889 | 5.962 | 5.206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 302 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.808 | 1.774 | 1.328 | 949 | 1.395 | 5.169 | 3.481 | 929 | 885 | 702 | 1.076 | 877 | 672 | 737 |
| Total debt | 1.808 | 1.774 | 1.328 | 949 | 1.395 | 5.169 | 3.481 | 1.047 | 1.187 | 702 | 1.076 | 877 | 672 | 737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2017 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEEDE HOLDING ApS | Company | 66.7% | 66.7% | 2019 |
CITTROS ApS | Company | 10.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2017 | |
ANAKODT HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
Bluezone Holding ApS | Company | 10.0% | 5.0% | 2017 |
| Individual | 15.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Henrik Meede | Management | 0 companies |
| Jakob Ingemann | Chief Executive Officer | 0 companies |
| Peter Christian Mægbæk Madsen | Chairman | 0 companies |
| Tridip Saha | Board of Directors | 0 companies |