| Revenue | DKK 120,4M | +18% |
| EBITDA | DKK -16,9M | +44% |
| Net profit | DKK -28,3M | +32% |
| Total assets | DKK 127,7M | +49% |
| Equity | DKK -207,2M | -16% |
| Employees | 18 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 1.080 | 1.919 | 3.287 | 5.603 | 22.968 | 10.155 | 84.908 | 101.711 | 120.394 |
| Staff expenses | -0 | -0 | -4.643 | -3.805 | -5.295 | -6.406 | -46.542 | -42.869 | -22.244 | -20.957 | -19.646 |
| EBITDA | 0 | 0 | -3.563 | -1.886 | -2.008 | -809 | -23.574 | -32.714 | -47.856 | -29.955 | -16.853 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -14 | -15 | -6.124 | -7.406 | -6.789 | -7.406 | -1.979 |
| EBIT | 0 | 0 | -3.563 | -1.888 | -2.022 | -825 | -29.698 | -40.120 | -54.645 | -37.362 | -18.831 |
| Net financials | 0 | 0 | -134 | -140 | -111 | -443 | -371 | -192 | -1.910 | -3.893 | -9.423 |
| Profit before tax | 0 | 0 | -3.697 | -1.993 | -2.105 | -1.208 | -30.068 | -40.312 | -56.555 | -41.255 | -28.254 |
| Tax | -0 | -0 | -812 | -441 | -0 | -219 | -0 | -0 | 284 | 535 | -0 |
| Net profit | 0 | 0 | -2.885 | -1.552 | -1.637 | -989 | -30.068 | -40.312 | -56.839 | -41.790 | -28.254 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 6.897 | 8.076 | 12.859 | 18.261 | 61.989 | 86.041 | 117.784 | 85.616 | 127.699 |
| Equity | 0 | 0 | -5.790 | -7.342 | -8.979 | -9.967 | -40.036 | -80.348 | -137.187 | -178.976 | -207.230 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 668 | 1.106 | 4.285 | 76.722 | 76.141 | 135.361 |
| Short-term debt | 0 | 0 | 12.686 | 15.418 | 21.838 | 27.560 | 100.918 | 162.104 | 178.249 | 188.451 | 199.568 |
| Total debt | 0 | 0 | 12.686 | 15.418 | 21.838 | 28.228 | 102.025 | 166.389 | 254.971 | 264.592 | 334.928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thor HoldCo ApS | Company | 100.0% | 100.0% | 2022 |
Thor Bidco ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Tranholm Frederiksen | Chief Executive Officer | 0 companies |
| Jens Thonke | Chairman | 0 companies |
| Florian Hofmann | Chairman | 0 companies |
| Jesper Knudsen | Chairman | 0 companies |
| Allan Mortensen | Board of Directors | 0 companies |
| Kieran Rafter | Chairman | 0 companies |
| Morten Kjærsgaard | Board of Directors | 0 companies |
| Mogens Munkholm Elsberg | Board of Directors | 0 companies |
| Morten Villekjær | Board of Directors | 0 companies |
| Klaus Juel Rasmussen | Chairman | 0 companies |