| Revenue | DKK 3,2M | -18% |
| EBITDA | DKK 13M | +234% |
| Net profit | DKK 6,2M | +1464% |
| Total assets | DKK 79,3M | +16% |
| Equity | DKK 7M | +765% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.529 | 2.392 | 3.463 | 3.874 | 3.166 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 19.824 | 4.287 | 3.356 | 3.874 | 12.959 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 19.824 | 4.287 | 3.356 | 3.874 | 12.959 |
| Net financials | -653 | -600 | -1.135 | -4.236 | -4.235 |
| Profit before tax | 19.171 | 3.686 | -6.750 | 226 | 8.724 |
| Tax | 4.226 | 662 | -1.507 | 680 | 2.533 |
| Net profit | 14.945 | 3.024 | -5.243 | -454 | 6.191 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 78.111 | 77.259 | 69.670 | 68.298 | 79.323 |
| Equity | 31.831 | 6.507 | 1.264 | 810 | 7.001 |
| Long-term debt | 2.061 | 2.061 | 46.046 | 57.638 | 57.644 |
| Short-term debt | 35.530 | 121.714 | 16.194 | 3.334 | 5.846 |
| Total debt | 37.591 | 62.918 | 62.240 | 60.972 | 63.490 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TF Management | Management | 2021 |
LK Management | Management | 2025 |
EK Management | Management | 2024 |
| Former (4) | ||
TV Management | Management | 2021 – 2023 |
MT Management | Management | 2023 – 2024 |
AR Management | Management | 2021 – 2023 |
AL Management | Management | 2021 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Deputy Chairman | 2019 – 2021 | |
| Chairman | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Frederick Medom Lauritsen | Management | 0 companies |
| Theodora Vandras | Management | 0 companies |
| Mikael Tröjbom Johansen | Management | 0 companies |
| Abed Rahim Khaldi | Management | 0 companies |
| Allison Lynette Breland | Management | 0 companies |
| Lucas Kilian Ziegler | Management | 0 companies |
| Emil Kløcker Mørck Olsen | Management | 0 companies |
| Peter Johan Sønderby-Wagner | Deputy Chairman | 0 companies |
| Brian Bjerg Schou | Chairman | 0 companies |