| Revenue | DKK 1,5M | -61% |
| EBITDA | DKK -1,7M | -279% |
| Net profit | DKK -2,5M | -1506% |
| Total assets | DKK 7,7M | -3% |
| Equity | DKK -1,7M | -300% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.129 | 955 | 1.619 | 3.782 | 1.470 |
| Staff expenses | -657 | -846 | -1.087 | -2.852 | -3.134 |
| EBITDA | 472 | 109 | 532 | 930 | -1.664 |
| Depreciation & amort. | -13 | -13 | -79 | -255 | -616 |
| EBIT | 459 | 96 | 453 | 675 | -2.281 |
| Net financials | -112 | -40 | 346 | -435 | -796 |
| Profit before tax | 348 | 56 | 799 | 240 | -3.077 |
| Tax | 47 | 12 | 178 | 61 | -554 |
| Net profit | 301 | 44 | 620 | 179 | -2.523 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.141 | 1.319 | 4.522 | 7.919 | 7.693 |
| Equity | 10 | 43 | 663 | 842 | -1.681 |
| Long-term debt | 0 | 0 | 2.604 | 4.615 | 5.200 |
| Short-term debt | 2.131 | 1.276 | 1.146 | 2.128 | 4.175 |
| Total debt | 2.131 | 1.276 | 3.750 | 6.744 | 9.375 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TC Management | Management | 2016 |
| Former (1) | ||
AM Management | Management | 2017 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (1) | ||
| Board of Directors | 2017 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Metz Maegaard Kristensen | Management | 0 companies |
| Thomas Christian Olesen | Management | 0 companies |
| Christian Kølbek Sindberg | Board of Directors | 0 companies |
| Thomas Kristian Vergo Olkjær | Board of Directors | 0 companies |
| Helge Munk | Chairman | 0 companies |