| Revenue | DKK 1,9M | +5% |
| EBITDA | DKK -333K | -182% |
| Net profit | DKK -366K | -412% |
| Total assets | DKK 2,7M | +52% |
| Equity | DKK -457K | -402% |
| Employees | 19 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 285 | 462 | 1.985 | 2.107 | 3.128 | 3.283 | 1.212 | 1.771 | 1.856 |
| Staff expenses | -70 | -220 | -1.181 | -1.761 | -1.316 | -1.766 | -1.327 | -1.364 | -2.189 |
| EBITDA | 215 | 242 | 804 | 347 | 1.812 | 1.517 | -115 | 406 | -333 |
| Depreciation & amort. | -51 | -140 | -170 | -181 | -260 | -219 | -134 | -132 | -45 |
| EBIT | 164 | 101 | 634 | 166 | 1.552 | 1.297 | -248 | 275 | -378 |
| Net financials | -12 | -26 | -16 | -7 | -102 | -137 | -84 | -126 | -89 |
| Profit before tax | 152 | 76 | 618 | 159 | 1.450 | 1.161 | -332 | 148 | -467 |
| Tax | 33 | 22 | 142 | 26 | 320 | 269 | -71 | 31 | -100 |
| Net profit | 119 | 54 | 476 | 133 | 1.130 | 892 | -262 | 117 | -366 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 595 | 686 | 1.624 | 1.329 | 1.718 | 1.859 | 1.240 | 1.743 | 2.653 |
| Equity | 169 | 222 | 698 | 832 | 661 | 953 | -209 | -91 | -457 |
| Long-term debt | 18 | 21 | 128 | 35 | 330 | 277 | 0 | 0 | 0 |
| Short-term debt | 392 | 426 | 771 | 440 | 725 | 629 | 1.449 | 1.834 | 3.110 |
| Total debt | 410 | 447 | 899 | 475 | 1.055 | 906 | 1.449 | 1.834 | 3.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2016 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dubbun Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Agnholt Markdal | Management | 0 companies |
| Thorbjørn Lunddal Froda | Chief Executive Officer | 0 companies |
| Colin Francis Butt | Board of Directors | 0 companies |
| Kasper Hulthin Rasmussen | Board of Directors | 0 companies |
| Bent Holm-Petersen | Board of Directors | 0 companies |