| Revenue | DKK 7,8M | -3% |
| EBITDA | DKK 1,1M | +67% |
| Net profit | DKK 692K | +98% |
| Total assets | DKK 2,5M | +11% |
| Equity | DKK 1,1M | +161% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.037 | 4.955 | 5.890 | 8.061 | 7.812 |
| Staff expenses | -3.692 | -4.895 | -5.573 | -7.334 | -6.756 |
| EBITDA | 345 | 60 | 317 | 633 | 1.056 |
| Depreciation & amort. | -103 | -158 | -202 | -177 | -168 |
| EBIT | 242 | -98 | 115 | 456 | 888 |
| Net financials | -36 | -36 | -29 | -6 | -0 |
| Profit before tax | 206 | -134 | 86 | 450 | 887 |
| Tax | 45 | -28 | 21 | 101 | 195 |
| Net profit | 160 | -105 | 65 | 349 | 692 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.453 | 1.586 | 1.373 | 2.300 | 2.547 |
| Equity | -378 | 16 | 81 | 431 | 1.123 |
| Long-term debt | 751 | 463 | 471 | 379 | 387 |
| Short-term debt | 1.080 | 1.106 | 820 | 1.482 | 1.017 |
| Total debt | 1.831 | 1.569 | 1.292 | 1.861 | 1.404 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CO Management | Management | 2018 |
AT Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Chairman | 2018 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Otzen Therkelsen | Management | 0 companies |
| Anne Therkelsen | Management | 0 companies |
| Annette Møller Therkelsen | Chairman | 0 companies |
| Thomas Arengot Therkelsen | Board of Directors | 0 companies |
| Lisbet Charlotte Kristensen | Chairman | 0 companies |