| Revenue | DKK 5,6M | -9% |
| EBITDA | DKK 2,1M | -25% |
| Net profit | DKK 856K | -42% |
| Total assets | DKK 10,7M | -6% |
| Equity | DKK 6,7M | +15% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.164 | 2.667 | 7.734 | 6.157 | 5.595 |
| Staff expenses | -2.379 | -2.740 | -3.657 | -3.396 | -3.528 |
| EBITDA | 785 | -73 | 4.077 | 2.760 | 2.067 |
| Depreciation & amort. | -413 | -332 | -648 | -720 | -913 |
| EBIT | 372 | -405 | 3.430 | 2.040 | 1.154 |
| Net financials | -33 | -30 | -59 | -138 | -55 |
| Profit before tax | 338 | -434 | 3.371 | 1.902 | 1.099 |
| Tax | 75 | -96 | 742 | 431 | 243 |
| Net profit | 264 | -339 | 2.629 | 1.471 | 856 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.526 | 8.584 | 12.631 | 11.343 | 10.686 |
| Equity | 2.108 | 1.769 | 4.399 | 5.870 | 6.726 |
| Long-term debt | 103 | 2.285 | 3.017 | 2.444 | 1.859 |
| Short-term debt | 2.315 | 4.529 | 5.137 | 2.955 | 2.061 |
| Total debt | 2.417 | 6.814 | 8.155 | 5.399 | 3.920 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TH Management | Management | 2015 |
| Former (1) | ||
LC Management | Management | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2014 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (3) | ||
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2013 – 2023 | |
| Board of Directors | 2013 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Individual | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Christian Larsen | Management | 0 companies |
| Tim Hansen | Management | 0 companies |
| Tommy Joseph Morris Sr | Board of Directors | 0 companies |
| Sabine Kirstine Jensen | Board of Directors | 0 companies |
| Kent Enrico Petersen | Board of Directors | 0 companies |
| Neil Keller | Board of Directors | 0 companies |
| Dwight Stuart Aston | Board of Directors | 0 companies |
| Carsten Peter Nielsen Ledel | Board of Directors | 0 companies |
| David Alan Bird | Board of Directors | 0 companies |