| Revenue | DKK 5,8M | -35% |
| EBITDA | DKK 3M | -11% |
| Net profit | DKK 2,1M | +65% |
| Total assets | DKK 9,5M | +10% |
| Equity | DKK 3,8M | +18% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 593 | 276 | 48 | 111 | 727 | 1.927 | 2.537 | 4.747 | 5.114 | 6.348 | 6.799 | 8.934 | 5.779 |
| Staff expenses | -0 | -0 | -6 | -85 | -1.169 | -2.936 | -3.014 | -1.711 | -1.332 | -2.375 | -2.435 | -2.352 | -2.822 |
| EBITDA | 45 | -3 | 42 | 27 | -441 | -1.009 | -478 | 996 | 1.597 | 1.568 | 1.563 | 3.338 | 2.957 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -5 | -5 | -11 | -132 | -250 | -332 | -346 | -346 | -346 |
| EBIT | 45 | -3 | 42 | 25 | -447 | -1.014 | -488 | 864 | 1.347 | 1.236 | 1.217 | 2.992 | 2.611 |
| Net financials | 0 | 2 | -0 | -6 | 18 | -21 | 11 | -6 | -62 | -3 | -11 | -7 | 75 |
| Profit before tax | 45 | -1 | 42 | 19 | -428 | -1.035 | -477 | 858 | 1.285 | 1.233 | 1.206 | 2.985 | 2.686 |
| Tax | -0 | -0 | 10 | 7 | -47 | -273 | -91 | 190 | 261 | -317 | -236 | 1.721 | 599 |
| Net profit | 45 | -1 | 32 | 12 | -382 | -762 | -386 | 668 | 1.025 | 1.551 | 1.442 | 1.263 | 2.086 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140 | 131 | 163 | 500 | 756 | 756 | 948 | 2.121 | 3.837 | 6.136 | 7.601 | 8.637 | 9.528 |
| Equity | 111 | 110 | 141 | 153 | -228 | -990 | -1.376 | -711 | 314 | 1.785 | 2.627 | 3.190 | 3.777 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 21 | 22 | 346 | 985 | 1.746 | 2.325 | 2.832 | 3.484 | 4.351 | 4.974 | 4.992 | 5.373 |
| Total debt | 29 | 21 | 22 | 346 | 985 | 1.746 | 2.325 | 2.832 | 3.484 | 4.351 | 4.974 | 4.992 | 5.373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2012 | — | — |
NR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARBLEHEAD HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
SWEDISH CAPITAL PARTNERS ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tejs Grevstad | Management | 0 companies |
| Nels Rune Jensen | Chief Executive Officer | 0 companies |