| Revenue | DKK 1,9M | +20% |
| EBITDA | DKK 482K | +9% |
| Net profit | DKK 277K | +21% |
| Total assets | DKK 2,3M | +26% |
| Equity | DKK 877K | +46% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 900 | 1.795 | 2.027 | 1.596 | 1.911 |
| Staff expenses | -870 | -1.359 | -1.654 | -1.155 | -1.429 |
| EBITDA | 30 | 436 | 373 | 442 | 482 |
| Depreciation & amort. | -66 | -126 | -125 | -98 | -99 |
| EBIT | -37 | 311 | 248 | 344 | 383 |
| Net financials | -54 | -29 | -31 | -51 | -26 |
| Profit before tax | -91 | 282 | 218 | 293 | 356 |
| Tax | -20 | 62 | 48 | 64 | 79 |
| Net profit | -71 | 219 | 170 | 228 | 277 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.483 | 1.427 | 1.197 | 1.799 | 2.265 |
| Equity | -18 | 202 | 371 | 600 | 877 |
| Long-term debt | 107 | 35 | 0 | 0 | 9 |
| Short-term debt | 1.325 | 1.121 | 745 | 1.115 | 1.298 |
| Total debt | 1.432 | 1.155 | 745 | 1.115 | 1.306 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TJ Management | Management | 2026 |
| Former (2) | ||
MT Management | Management | 2019 – 2020 |
EM Management | Management | 2019 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Thornberg-Pedersen | Management | 0 companies |
| Thomas Jørgensen | Management | 0 companies |
| Erik Munkholm | Management | 0 companies |
| Emil Munkholm | Chairman | 0 companies |