| Revenue | DKK 1,4M | -14% |
| EBITDA | DKK -1,4M | -82% |
| Net profit | DKK -1,1M | +1% |
| Total assets | DKK 1,1M | +17% |
| Equity | DKK 582K | +34% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.482 | 3.735 | 983 | 1.618 | 1.387 |
| Staff expenses | -3.802 | -2.824 | -2.242 | -2.364 | -2.746 |
| EBITDA | 1.681 | 911 | -1.259 | -746 | -1.359 |
| Depreciation & amort. | -597 | -595 | -569 | -573 | -9 |
| EBIT | 1.084 | 317 | -1.828 | -1.320 | -1.368 |
| Net financials | -9 | 0 | -47 | -109 | -45 |
| Profit before tax | 1.075 | 317 | -1.875 | -1.428 | -1.413 |
| Tax | 241 | 68 | -410 | -313 | -310 |
| Net profit | 834 | 248 | -1.465 | -1.115 | -1.103 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.146 | 1.810 | 1.125 | 902 | 1.053 |
| Equity | 1.466 | 814 | -950 | 435 | 582 |
| Long-term debt | 44 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.636 | 996 | 2.075 | 467 | 471 |
| Total debt | 2.680 | 996 | 2.075 | 467 | 471 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MC Management | Management | 2022 – 2023 |
TH Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2017 – 2017 | |
| Deputy Chairman | 2023 – 2025 | |
| Chairman | 2022 – 2025 | |
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 100% | 100% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Cloos Ladefoged | Management | 0 companies |
| Thomas Holleufer Jensen | Management | 0 companies |
| Henrik Kortbek Hjortkær | Board of Directors | 0 companies |
| Kenneth Nielsen | Board of Directors | 0 companies |
| Jane Bech | Deputy Chairman | 0 companies |
| Poul Erik Bech | Chairman | 0 companies |
| Thomas Zwakula | Board of Directors | 0 companies |