| Revenue | DKK 97,8M | +99% |
| EBITDA | DKK 17M | +27% |
| Net profit | DKK -14,3M | -647% |
| Total assets | DKK 464,4M | +70% |
| Equity | DKK 154,2M | +18% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -519 | -1.017 | 535 | 6.044 | 9.386 | 21.455 | 49.026 | 97.787 |
| Staff expenses | -837 | -4.800 | -9.433 | -8.640 | -12.890 | -14.094 | -20.495 | -38.411 |
| EBITDA | -1.356 | -5.817 | -8.898 | -11.909 | -17.414 | -12.830 | 13.390 | 17.004 |
| Depreciation & amort. | -13 | -342 | -611 | -929 | -978 | -870 | -8.726 | -16.900 |
| EBIT | -1.369 | -6.159 | -9.508 | -12.838 | -18.392 | -13.700 | 4.664 | 104 |
| Net financials | -12 | -34 | -68 | -162 | 1.777 | 7.611 | -4.971 | -12.283 |
| Profit before tax | -1.381 | -6.193 | -9.576 | -13.000 | -16.615 | -6.089 | -307 | -12.179 |
| Tax | -271 | -769 | -482 | -272 | -293 | -1.734 | -2.914 | 2.081 |
| Net profit | -1.110 | -5.424 | -9.095 | -12.728 | -16.322 | -4.355 | 2.607 | -14.260 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 8.231 | 11.570 | 13.164 | 24.185 | 22.287 | 71.004 | 273.655 | 464.372 |
| Equity | 7.400 | 7.226 | 9.471 | 20.354 | 14.993 | 43.368 | 130.879 | 154.160 |
| Long-term debt | 0 | 0 | 0 | 495 | 0 | 511 | 35.823 | 32.682 |
| Short-term debt | 600 | 4.344 | 3.694 | 3.336 | 7.294 | 27.125 | 106.952 | 277.531 |
| Total debt | 600 | 4.344 | 3.694 | 3.831 | 7.294 | 27.636 | 142.775 | 310.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Unofficial title | Unofficial title | 2026 | — | — |
MA Management | Management | 2024 | — | — |
DJ Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Black Box Holding ApS | Company | 5.0% | 5.0% | 2022 |
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 5.0% | 2017 |
FUNDAMENTAL FONDSMÆGLERSELSKAB A/S | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2018 |
INVESTERINGSFORENINGEN FUNDAMENTAL INVEST | Company | 5.0% | 5.0% | 2022 |
TAG Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Mark-Robert Abraham | Management | 0 companies |
| David Johan Christensen | Management | 0 companies |
| Martin Kjær Hansen | Board of Directors | 0 companies |
| Per Brask Ikov | Board of Directors | 0 companies |
| Moises Pacheco | Board of Directors | 0 companies |
| Aurel Netin | Deputy Chairman | 0 companies |
| Annette Siewert Lindgreen | Deputy Chairman | 0 companies |
| Jeppe Frandsen | Deputy Chairman | 0 companies |
| Thomas Henrik Gjørup | Board of Directors | 0 companies |
| Kasper Støy | Chairman | 0 companies |
| Lars Randel Nyengaard | Chairman | 0 companies |
| André Reinhard Fehrn | Chairman | 0 companies |
| Michael Frank | Chairman | 0 companies |
| Kasper Holst Hansen | Board of Directors | 0 companies |
| Helle Rootzén | Deputy Chairman | 0 companies |