| Revenue | DKK 0 | — |
| EBITDA | DKK -2,8M | -46% |
| Net profit | DKK -104,9M | +30% |
| Total assets | DKK 714,2M | +20% |
| Equity | DKK 465,8M | +3% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -517 | -2.194 | -1.300 | -1.400 | -1.400 | -2.776 |
| EBITDA | -103 | -702 | -2.655 | -2.145 | -5.307 | -1.929 | -2.815 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -103 | -702 | -2.655 | -2.145 | -5.307 | -1.929 | -2.815 |
| Net financials | -7.225 | -87.370 | -18.054 | -2.088 | -100.695 | -144.485 | -98.761 |
| Profit before tax | -7.328 | -88.072 | -20.709 | -4.233 | -106.002 | -146.414 | -101.576 |
| Tax | -10 | 69 | 884 | 2.180 | 2.639 | 3.338 | 3.345 |
| Net profit | -7.318 | -88.141 | -21.593 | -6.413 | -108.641 | -149.752 | -104.921 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 360.420 | 388.086 | 719.724 | 715.652 | 638.307 | 594.934 | 714.246 |
| Equity | 358.346 | 387.753 | 718.421 | 711.298 | 601.177 | 452.596 | 465.814 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.074 | 333 | 1.303 | 4.354 | 37.130 | 140.499 | 127.472 |
| Total debt | 2.074 | 333 | 1.303 | 4.354 | 37.130 | 140.499 | 127.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2018 | — | — |
JH Founder | Founder | 2017 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BH Management | Management | 2019 | — | — |
RS Management | Management | 2022 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MJ Management | Management | 2024 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2017 | |
| Individual | 5.0% | 5.0% | 2020 | |
THORASO ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Gadensgaard | Management | 0 companies |
| Jacob Hjortshøj | Founder | 0 companies |
| Morten Rosager Andersen | Chief Executive Officer | 0 companies |
| Lasse Viegand Hansen | Chief Executive Officer | 0 companies |
| Brian Hyldahl Frimor | Management | 0 companies |
| Rasmus Sandorff Jacobsen | Management | 0 companies |
| Samuel Waldorph Andreasen | Chief Executive Officer | 0 companies |
| Michael Jensen | Management | 0 companies |
| Søren Sandholm Overgaard | Chief Executive Officer | 0 companies |
| Thure Bo Thomas Thuresson | Board of Directors | 0 companies |
| Lars Radoor Sørensen | Board of Directors | 0 companies |
| Johan Olof Cervin | Chairman | 0 companies |
| Henrik Hougaard | Board of Directors | 0 companies |
| Denis Jean Jørgen Viet-Jacobsen | Board of Directors | 0 companies |
| Michael Pontoppidan Frost | Board of Directors | 0 companies |
| Jørn Mørkeberg Nielsen | Chairman | 0 companies |
| Henriette Holmberg Olsen | Board of Directors | 0 companies |