| Revenue | DKK 923K | +4% |
| EBITDA | DKK -74K | +80% |
| Net profit | DKK -1,5M | +11% |
| Total assets | DKK 3,1M | -27% |
| Equity | DKK 1,4M | -32% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 18 | 281 | 870 | -105 | 2.151 | 888 | 923 |
| Staff expenses | -0 | -0 | -181 | -416 | -3.210 | -2.689 | -1.792 | -997 |
| EBITDA | 0 | 18 | 99 | 454 | -810 | 423 | -371 | -74 |
| Depreciation & amort. | -0 | -0 | -81 | -486 | -1.127 | -1.680 | -1.712 | -1.398 |
| EBIT | 0 | 18 | 19 | -32 | -1.937 | -1.257 | -2.083 | -1.472 |
| Net financials | 0 | -0 | -4 | -8 | -5 | -32 | -46 | -30 |
| Profit before tax | 0 | 18 | 14 | -40 | -1.942 | -1.288 | -2.129 | -1.502 |
| Tax | -0 | 4 | 1 | -188 | -621 | -89 | -468 | -31 |
| Net profit | 0 | 14 | 14 | 149 | -1.320 | -1.200 | -1.661 | -1.471 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10 | 64 | 2.437 | 7.964 | 7.543 | 5.909 | 4.313 | 3.129 |
| Equity | 10 | 24 | 1.163 | 6.311 | 4.991 | 3.791 | 2.130 | 1.449 |
| Long-term debt | 0 | 0 | 63 | 258 | 1.003 | 0 | 0 | 285 |
| Short-term debt | 0 | 40 | 855 | 625 | 759 | 1.794 | 2.152 | 1.395 |
| Total debt | 0 | 40 | 918 | 884 | 2.552 | 2.117 | 2.183 | 1.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RASTO ApS | Company | 33.3% | 33.3% | 2024 |
CHRISTIAN AGERBECK HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
Axe Holding ApS | Company | 5.0% | 5.0% | 2021 |
HAX Invest ApS | Company | 5.0% | 5.0% | 2021 |
Karnov Group Holdco DK ApS | Company | 50.0% | 50.0% | 2021 |
CDR Holding ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Theis Kehlet Krogh Rasmussen | Chief Executive Officer | 0 companies |
| Niels Troels Engström Nielsen | Board of Directors | 0 companies |
| Joel Jonathan Minzari | Board of Directors | 0 companies |
| Jan Magnus Svernlöv | Chairman | 0 companies |
| Henrik Bjørn Axelsen | Board of Directors | 0 companies |
| Jesper Erling Mortensen | Board of Directors | 0 companies |