| Revenue | DKK -78K | -63% |
| EBITDA | DKK -78K | +63% |
| Net profit | DKK 18,9M | -34% |
| Total assets | DKK 205,7M | +12% |
| Equity | DKK 140,6M | +16% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -470 | -127 | -70 | -185 | -355 | -213 | -78 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -470 | -127 | -70 | -185 | -355 | -213 | -78 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -470 | -127 | -70 | -185 | -355 | -213 | -78 |
| Net financials | 16.334 | 26.473 | 16.841 | 17.773 | 28.806 | 28.916 | 18.748 |
| Profit before tax | 15.864 | 26.346 | 16.771 | 17.588 | 28.451 | 28.703 | 18.670 |
| Tax | -169 | 46 | 225 | 183 | -233 | -186 | -268 |
| Net profit | 16.033 | 26.300 | 16.546 | 17.405 | 28.684 | 28.889 | 18.938 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 116.514 | 173.855 | 191.328 | 216.864 | 148.848 | 183.409 | 205.689 |
| Equity | 95.589 | 158.730 | 173.135 | 189.624 | 93.109 | 121.763 | 140.641 |
| Long-term debt | 15.000 | 15.000 | 14.913 | 0 | 0 | 0 | 4.368 |
| Short-term debt | 5.925 | 125 | 3.280 | 27.240 | 55.739 | 61.646 | 60.680 |
| Total debt | 20.925 | 15.125 | 18.193 | 27.240 | 55.739 | 61.646 | 65.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
IH Management | Management | 2022 | — | — |
HH Management | Management | 2022 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KL Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERHVERVSINVEST III K/S | Company | 50.0% | 50.0% | 2015 |
G & O FINANS A/S | Company | 25.0% | 25.0% | 2015 |
G&O BidCo A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Chief Executive Officer | 0 companies |
| Inge Harting Bodskov | Management | 0 companies |
| Henning Høgh | Management | 0 companies |
| Morten Pilnov | Chief Executive Officer | 0 companies |
| Karsten Lindved | Management | 0 companies |
| Rune Lillie Gornitzka | Board of Directors | 0 companies |
| Bo Kristensen | Board of Directors | 0 companies |
| Liselotte Grønborg Lundberg | Board of Directors | 0 companies |
| Per Sten Lauritsen | Board of Directors | 0 companies |
| Niels Henrik Jensen | Chairman | 0 companies |
| Thomas Synnestvedt Knudsen | Board of Directors | 0 companies |
| Simon Corvinius Lund | Board of Directors | 0 companies |
| Bernd Bertram | Board of Directors | 0 companies |
| Susanne Bjerregaard Eskildsen | Board of Directors | 0 companies |
| Jesper Teddy Lok | Chairman | 0 companies |
| Søren Klarskov Vilby | Chairman | 0 companies |
| Kristian Verner Mørch | Board of Directors | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |
| Asger Bruun-Christensen | Board of Directors | 0 companies |