| Revenue | DKK 10,9M | +24% |
| EBITDA | DKK -14,1M | +9% |
| Net profit | DKK -14,2M | +6% |
| Total assets | DKK 9,4M | -54% |
| Equity | DKK -2,1M | -117% |
| Employees | 34 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 294 | 594 | -2.125 | 842 | 5.031 | 3.624 | 2.923 | 8.784 | 10.922 |
| Staff expenses | -565 | -1.963 | -5.529 | -8.440 | -8.825 | -16.272 | -22.890 | -24.233 | -24.986 |
| EBITDA | -271 | -1.369 | -9.103 | -7.598 | -3.794 | -12.674 | -19.967 | -15.449 | -14.065 |
| Depreciation & amort. | -3 | -205 | -96 | -229 | -242 | -249 | -237 | -301 | -283 |
| EBIT | -274 | -1.574 | -9.199 | -7.827 | -4.036 | -12.923 | -20.204 | -15.750 | -14.348 |
| Net financials | -2 | 0 | -19 | -43 | -45 | -108 | -62 | -24 | 55 |
| Profit before tax | -276 | -1.574 | -9.218 | -7.870 | -4.081 | -13.031 | -20.266 | -15.774 | -14.293 |
| Tax | -57 | -331 | -683 | -776 | -735 | -599 | -874 | -714 | -93 |
| Net profit | -219 | -1.243 | -8.535 | -7.094 | -3.347 | -12.432 | -19.392 | -15.060 | -14.200 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.513 | 4.994 | 13.064 | 9.431 | 8.510 | 25.553 | 23.126 | 20.476 | 9.409 |
| Equity | 1.331 | 4.588 | 12.053 | 4.959 | 1.613 | 18.937 | 18.194 | 12.086 | -2.114 |
| Long-term debt | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138 | 407 | 1.011 | 4.248 | 6.897 | 6.616 | 4.932 | 8.390 | 11.523 |
| Total debt | 138 | 407 | 1.011 | 4.471 | 6.897 | 6.616 | 4.932 | 8.390 | 11.523 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2022 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TA Management | Management | 2018 | — | — |
SN Management | Management | 2019 | — | — |
LT Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NYKREDIT REALKREDIT A/S | Company | 20.0% | 20.0% | 2026 |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2018 | |
SCOTT LAURSEN HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
Brian Grøn Jørgensen Holding ApS | Company | 10.0% | 10.0% | 2018 |
Oliver Mikaelsen Invest ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 25.0% | 25.0% | 2018 | |
SPAR NORD BANK A/S | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederrick Tristan Malte Hamann | Management | 0 companies |
| Thomas Kjølby Laursen | Chief Executive Officer | 0 companies |
| Thorleif Astrup Hallund | Management | 0 companies |
| Søren Nielsen | Management | 0 companies |
| Lucas Tyler Fier | Management | 0 companies |
| John Lundsgaard | Board of Directors | 0 companies |
| Brian Grøn Jørgensen | Chairman | 0 companies |
| Malthe Isbye Adeler-Bjarnø Falck | Board of Directors | 0 companies |
| Francisco Javier Perez Sanchez | Board of Directors | 0 companies |
| Ole Madsen | Chairman | 0 companies |
| Kim Østergaard | Chairman | 0 companies |
| Mads Steenberg Lykke | Board of Directors | 0 companies |
| Martin Oliver Madsen | Board of Directors | 0 companies |
| Jesper Leth Dammand | Board of Directors | 0 companies |