| Revenue | DKK 3,3M | -30% |
| EBITDA | DKK 563K | -64% |
| Net profit | DKK 438K | -64% |
| Total assets | DKK 1,2M | -54% |
| Equity | DKK 696K | -52% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.136 | 4.705 | 3.028 | 4.706 | 3.276 |
| Staff expenses | -2.494 | -2.909 | -2.805 | -3.121 | -2.713 |
| EBITDA | 1.642 | 1.796 | 223 | 1.585 | 563 |
| Depreciation & amort. | -21 | -24 | -11 | -9 | -6 |
| EBIT | 1.621 | 1.772 | 212 | 1.576 | 557 |
| Net financials | 190 | 358 | -4 | -10 | 7 |
| Profit before tax | 1.811 | 2.130 | 208 | 1.567 | 564 |
| Tax | 402 | 471 | 49 | 361 | 126 |
| Net profit | 1.409 | 1.660 | 159 | 1.206 | 438 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.859 | 3.808 | 987 | 2.673 | 1.238 |
| Equity | 1.484 | 1.744 | 253 | 1.459 | 696 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.374 | 2.064 | 735 | 1.215 | 540 |
| Total debt | 2.374 | 2.064 | 735 | 1.215 | 540 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MS Management | Management | 2022 – 2023 |
TH Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2017 – 2020 | |
| Deputy Chairman | 2023 – 2025 | |
| Chairman | 2022 – 2025 | |
| Chairman | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Skov Packness | Management | 0 companies |
| Thomas Holleufer Jensen | Management | 0 companies |
| Nicky Eckhardt | Board of Directors | 0 companies |
| Jane Bech | Deputy Chairman | 0 companies |
| Poul Erik Bech | Chairman | 0 companies |
| Michael Mørk | Chairman | 0 companies |