| Revenue | DKK 6M | +40% |
| EBITDA | DKK -156K | +52% |
| Net profit | DKK -4M | -229% |
| Total assets | DKK 15,9M | -7% |
| Equity | DKK 5,9M | -40% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 186 | 308 | -282 | 3.159 | 4.472 | 4.298 | 6.023 |
| Staff expenses | -367 | -525 | -2.243 | -3.447 | -3.420 | -4.459 | -4.573 |
| EBITDA | -181 | -217 | -2.525 | -1.895 | -492 | -322 | -156 |
| Depreciation & amort. | -38 | -38 | -112 | -183 | -481 | -655 | -881 |
| EBIT | -219 | -255 | -2.637 | -2.077 | -973 | -978 | -1.037 |
| Net financials | -225 | -167 | -135 | -111 | -117 | -225 | -255 |
| Profit before tax | -444 | -422 | -2.771 | -2.188 | -1.090 | -1.203 | -1.292 |
| Tax | -0 | -629 | -988 | -760 | -599 | -0 | 2.666 |
| Net profit | -444 | 207 | -1.784 | -1.428 | -491 | -1.203 | -3.958 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.698 | 9.650 | 14.749 | 18.569 | 19.326 | 17.198 | 15.924 |
| Equity | 481 | 6.916 | 8.387 | 6.959 | 6.468 | 9.814 | 5.857 |
| Long-term debt | 1.200 | 1.041 | 767 | 287 | 296 | 306 | 316 |
| Short-term debt | 1.017 | 1.693 | 5.095 | 8.024 | 9.262 | 3.778 | 6.452 |
| Total debt | 2.217 | 2.734 | 5.862 | 8.311 | 9.558 | 4.084 | 6.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2020 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sciboe Holding ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Molter | Management | 0 companies |
| Thomas Peter Boesen | Chief Executive Officer | 0 companies |
| Casper Bøgeholdt Andersen | Board of Directors | 0 companies |
| Troels Bierman Mortensen | Chairman | 0 companies |
| Nikolai Kjærsgaard Andersen | Board of Directors | 0 companies |
| Michael Kock | Chairman | 0 companies |
| Hanne Risager Romedahl | Board of Directors | 0 companies |