| Revenue | DKK 9,2M | +54% |
| EBITDA | DKK -226K | -124% |
| Net profit | DKK -219K | -136% |
| Total assets | DKK 13M | +170% |
| Equity | DKK 4M | +16% |
| Employees | 17 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | 274 | 1.584 | 1.238 | 1.442 | 1.074 | 3.897 | 5.972 | 9.184 |
| Staff expenses | -0 | -408 | -643 | -1.457 | -2.019 | -1.922 | -3.270 | -5.029 | -9.410 |
| EBITDA | 27 | -135 | 940 | -219 | -577 | -849 | 627 | 943 | -226 |
| Depreciation & amort. | 1 | -24 | -52 | -205 | -90 | -101 | -267 | -140 | -38 |
| EBIT | 26 | -159 | 888 | -424 | -668 | -950 | 360 | 802 | -264 |
| Net financials | 0 | -7 | -15 | -11 | -24 | -24 | -21 | -7 | -1 |
| Profit before tax | 26 | -166 | 873 | -434 | -692 | -973 | 339 | 795 | -265 |
| Tax | 6 | -36 | 192 | -86 | -149 | -212 | 78 | 179 | -46 |
| Net profit | 20 | -129 | 681 | -348 | -543 | -761 | 261 | 616 | -219 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 101 | 424 | 2.188 | 4.781 | 4.538 | 3.435 | 4.092 | 4.806 | 12.955 |
| Equity | 70 | -60 | 621 | 4.273 | 3.731 | 2.969 | 3.230 | 3.472 | 4.010 |
| Long-term debt | 0 | 257 | 522 | 30 | 79 | 79 | 74 | 75 | 0 |
| Short-term debt | 29 | 227 | 1.045 | 477 | 729 | 386 | 788 | 1.259 | 8.945 |
| Total debt | 29 | 484 | 1.567 | 508 | 808 | 465 | 862 | 1.334 | 8.945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
JWAL Holding ApS | Company | 25.0% | 25.0% | 2019 |
Fittech Invest ApS | Company | 20.0% | 20.0% | 2019 |
STANIOLHATTEFABRIKKEN ApS | Company | 15.0% | 15.0% | 2019 |
Qllgaard Holding ApS | Company | 5.0% | 5.0% | 2019 |
Lenus eHealth ApS | Company | 90.0% | 90.0% | 2024 |
MStampe Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Christian Terp | Management | 0 companies |
| Sebastian Glen Colsted | Board of Directors | 0 companies |