| Revenue | DKK -18K | -99% |
| EBITDA | DKK -18K | +99% |
| Net profit | DKK -21,3M | -445% |
| Total assets | DKK 222,6M | -21% |
| Equity | DKK 42,6M | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | -149 | -247 | -0 | -39 | -120 | -60 | -52 | -123 | -80 | -90 | -1.879 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11.939 | -149 | -247 | -0 | -39 | -120 | -60 | -52 | -123 | -80 | -90 | -1.879 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11.939 | -149 | -247 | -0 | -39 | -120 | -60 | -52 | -123 | -80 | -90 | -1.879 | -18 |
| Net financials | -5.891 | -18 | 1.627 | -1 | 12.241 | 36.978 | 34.445 | 33.983 | 18.853 | -87.677 | 23.083 | 5.042 | -14.074 |
| Profit before tax | 6.048 | -167 | 1.380 | -1 | 12.202 | 36.858 | 34.385 | 33.931 | 18.730 | -87.757 | 22.993 | 3.163 | -14.092 |
| Tax | 1.581 | -42 | 350 | -0 | -9 | 331 | -13 | -11 | -27 | 4.830 | 5.473 | 7.069 | 7.189 |
| Net profit | 4.467 | -125 | 1.030 | -0 | 12.211 | 36.527 | 34.398 | 33.942 | 18.757 | -92.587 | 17.520 | -3.906 | -21.281 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 542.312 | 1.136.966 | 3.800.035 | 659 | 669.440 | 619.922 | 593.982 | 558.647 | 498.542 | 350.751 | 313.414 | 280.801 | 222.572 |
| Equity | 3.993 | -4.106 | -4.486 | -1 | 11.304 | 55.745 | 90.143 | 124.085 | 142.842 | 50.255 | 67.775 | 63.869 | 42.588 |
| Long-term debt | -546.181 | 1.140.984 | 3.803.908 | 641 | 658.127 | 563.376 | 503.140 | 433.987 | 355.278 | 295.598 | 245.214 | 215.493 | 179.901 |
| Short-term debt | -124 | 89 | 613 | 19 | 9 | 801 | 699 | 575 | 422 | 4.898 | 425 | 1.439 | 83 |
| Total debt | -546.306 | 1.141.072 | 3.804.521 | 660 | 658.136 | 564.177 | 503.839 | 434.562 | 355.700 | 300.496 | 245.639 | 216.932 | 179.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2012 | — | — |
BP Management | Management | 2022 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Holst Laursen | Management | 0 companies |
| Bertrand Philippe Pierre Gautier | Management | 0 companies |
| Thomas Lau Schleicher | Chief Executive Officer | 0 companies |
| Kasper Bech Trebbien | Management | 0 companies |
| Micha Vibeke Fritzen | Board of Directors | 0 companies |
| Ramon Parra Esteso | Board of Directors | 0 companies |
| Niels Jacobsen | Board of Directors | 0 companies |
| Casper Skelbæk Lorenzen | Board of Directors | 0 companies |
| Claus Andersen | Chairman | 0 companies |
| Poul Flemming Hansen | Chairman | 0 companies |
| Jamie Patrick Corcoran | Board of Directors | 0 companies |
| Patrick James Maguire | Board of Directors | 0 companies |
| Christian Parker Mygind | Board of Directors | 0 companies |
| Benjamin Edward Brooks | Board of Directors | 0 companies |
| Søren Thorup Sørensen | Chairman | 0 companies |
| Nicklas Vixø Hansen | Board of Directors | 0 companies |