| Revenue | DKK 27M | +14% |
| EBITDA | DKK 1,1M | +238% |
| Net profit | DKK 848K | +837% |
| Total assets | DKK 3,7M | +55% |
| Equity | DKK 140K | +120% |
| Employees | 204 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 343 | 1.235 | 1.232 | 7.212 | 8.967 | 15.408 | 21.445 | 23.633 | 26.961 |
| Staff expenses | -277 | -1.412 | -1.534 | -7.486 | -9.383 | -15.312 | -21.261 | -23.312 | -25.875 |
| EBITDA | 67 | -178 | -302 | -273 | -416 | 96 | 183 | 321 | 1.086 |
| Depreciation & amort. | 16 | -2 | -2 | -3 | -11 | -13 | -107 | -164 | -229 |
| EBIT | 50 | -180 | -304 | -276 | -427 | 82 | 77 | 157 | 857 |
| Net financials | -0 | -2 | -0 | -1 | -17 | -22 | -66 | -67 | -10 |
| Profit before tax | 50 | -181 | -304 | -277 | -445 | 60 | 11 | 90 | 847 |
| Tax | 12 | -35 | -61 | 96 | -0 | -0 | -0 | -0 | -1 |
| Net profit | 38 | -146 | -244 | -373 | -445 | 60 | 11 | 90 | 848 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108 | 596 | 535 | 1.360 | 2.301 | 2.120 | 2.290 | 2.393 | 3.698 |
| Equity | 50 | 193 | -51 | -424 | -869 | -809 | -798 | -708 | 140 |
| Long-term debt | 0 | 0 | 0 | 62 | 169 | 1.115 | 339 | 180 | 186 |
| Short-term debt | 58 | 404 | 586 | 1.722 | 3.001 | 1.814 | 2.749 | 2.920 | 3.372 |
| Total debt | 58 | 404 | 586 | 1.784 | 3.170 | 2.929 | 3.088 | 3.101 | 3.558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TV Management | Management | 2025 | — | — |
RB Management | Management | 2025 | — | — |
CS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alchemy Invest ApS | Company | 25.0% | 25.0% | 2017 |
Lie-Invest ApS | Company | 25.0% | 25.0% | 2017 |
YOUNG GUN HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
RR Holding ApS | Company | 10.0% | 10.0% | 2025 |
True North Invest ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Thaagaard Lie | Chief Executive Officer | 0 companies |
| Thomas Vindstrup Striboll-Bjærge | Management | 0 companies |
| Rasmus Blichert-Toft Risom | Management | 0 companies |
| Casper Skjold Nielsen | Management | 0 companies |
| Daniel Birkholm | Board of Directors | 0 companies |
| Kevin Neve Steinmeier Rebsdorf | Board of Directors | 0 companies |