| Revenue | DKK 7,4M | +17% |
| EBITDA | DKK 230K | +6% |
| Net profit | DKK 63K | -13% |
| Total assets | DKK 1,8M | +12% |
| Equity | DKK 143K | +77% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.617 | 6.129 | 5.947 | 6.377 | 7.446 |
| Staff expenses | -5.341 | -5.663 | -6.114 | -5.896 | -7.216 |
| EBITDA | 276 | 465 | -167 | 218 | 230 |
| Depreciation & amort. | -162 | -173 | -195 | -121 | -104 |
| EBIT | 113 | 293 | -362 | 97 | 126 |
| Net financials | 6 | 1 | -4 | -5 | 1 |
| Profit before tax | 120 | 294 | -366 | 92 | 127 |
| Tax | 27 | 66 | -80 | 20 | 64 |
| Net profit | 93 | 228 | -286 | 72 | 63 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.277 | 1.734 | 1.479 | 1.633 | 1.830 |
| Equity | 789 | 295 | 9 | 81 | 143 |
| Long-term debt | 554 | 480 | 425 | 607 | 588 |
| Short-term debt | 894 | 919 | 1.045 | 945 | 1.048 |
| Total debt | 1.448 | 1.399 | 1.470 | 1.552 | 1.636 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CO Management | Management | 2014 |
AT Management | Management | 2014 |
| Former (1) | ||
DP Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Chairman | 2014 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 20–24.99% | 20–24.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Otzen Therkelsen | Management | 0 companies |
| Anne Therkelsen | Management | 0 companies |
| Dorthe Pharao Kristiansen | Management | 0 companies |
| Annette Møller Therkelsen | Chairman | 0 companies |
| Thomas Arengot Therkelsen | Board of Directors | 0 companies |
| Lisbet Charlotte Kristensen | Chairman | 0 companies |