| Revenue | DKK 16,4M | +33% |
| EBITDA | DKK 9,9M | +50% |
| Net profit | DKK 4M | +134% |
| Total assets | DKK 28,9M | +25% |
| Equity | DKK 5,3M | +284% |
| Employees | 25 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | 408 | 1.239 | 2.062 | 2.217 | 2.238 | 6.795 | 5.820 | 12.282 | 16.392 |
| Staff expenses | -1.210 | -2.563 | -2.797 | -1.721 | -1.490 | -2.522 | -3.305 | -4.102 | -5.672 | -6.453 |
| EBITDA | -1.260 | -2.155 | -1.558 | 341 | 727 | -285 | 3.490 | 1.566 | 6.610 | 9.939 |
| Depreciation & amort. | -525 | -1.050 | -1.050 | -1.839 | -2.189 | -2.026 | -1.994 | -2.426 | -3.612 | -4.268 |
| EBIT | -1.785 | -3.205 | -2.608 | -1.498 | -1.463 | -2.310 | 1.496 | -860 | 2.998 | 5.671 |
| Net financials | -0 | -35 | -276 | -264 | -334 | -333 | -1.110 | -563 | -831 | -704 |
| Profit before tax | -1.785 | -3.240 | -2.884 | -1.762 | -1.796 | -2.644 | 386 | -1.423 | 2.167 | 4.967 |
| Tax | 108 | -728 | -567 | -384 | -556 | -820 | -158 | -381 | 481 | 1.017 |
| Net profit | -1.893 | -2.511 | -2.317 | -1.378 | -1.241 | -1.824 | 544 | -1.042 | 1.685 | 3.951 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.341 | 4.891 | 4.540 | 7.601 | 8.393 | 12.624 | 15.442 | 16.968 | 23.132 | 28.893 |
| Equity | 3.950 | 1.439 | -878 | 842 | 851 | -972 | 48 | -294 | 1.391 | 5.342 |
| Long-term debt | 0 | 0 | 0 | 145 | 428 | 4.210 | 4.080 | 3.208 | 1.506 | 301 |
| Short-term debt | 1.351 | 2.642 | 4.841 | 5.857 | 6.441 | 8.726 | 10.272 | 12.442 | 18.141 | 20.925 |
| Total debt | 1.351 | 2.642 | 4.841 | 6.002 | 6.870 | 12.936 | 14.351 | 15.650 | 19.647 | 21.226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2016 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Princh Holding ApS | Company | 66.7% | 66.7% | 2023 |
THE GREEN HAT ApS | Company | 25.0% | 25.0% | 2023 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2016 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Brink Hansen | Management | 0 companies |
| Thomas Günthersen Liu Ommen | Chief Executive Officer | 0 companies |
| Wenting Günthersen Liu Ommen | Board of Directors | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Thor Jespersen | Chairman | 0 companies |
| Lars Randel Nyengaard | Chairman | 0 companies |
| Carl Henrik Nielsen | Chairman | 0 companies |