| Revenue | DKK 5,2M | +147% |
| EBITDA | DKK 817K | +1484% |
| Net profit | DKK 203K | +169% |
| Total assets | DKK 7,6M | +0% |
| Equity | DKK -15K | +93% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 671 | 969 | 1.002 | 2.111 | 5.218 |
| Staff expenses | -333 | -779 | -858 | -2.166 | -4.401 |
| EBITDA | 338 | 189 | 144 | -59 | 817 |
| Depreciation & amort. | -37 | -64 | -77 | -114 | -168 |
| EBIT | 300 | 125 | 67 | -173 | 649 |
| Net financials | -179 | -112 | -126 | -158 | -365 |
| Profit before tax | 121 | 13 | -59 | -331 | 284 |
| Tax | 19 | 14 | 16 | -37 | 81 |
| Net profit | 102 | -2 | -75 | -294 | 203 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.695 | 4.106 | 4.588 | 7.618 | 7.640 |
| Equity | 152 | 151 | 76 | -218 | -15 |
| Long-term debt | 3.045 | 3.095 | 3.315 | 3.431 | 3.372 |
| Short-term debt | 491 | 840 | 1.160 | 4.406 | 4.211 |
| Total debt | 3.536 | 3.935 | 4.475 | 7.837 | 7.583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2025 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AM Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SISSEL HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
Bagatelle Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Laurits Thrane | Management | 0 companies |
| Thomas Høeg Holst | Chief Executive Officer | 0 companies |
| Anne Marie Thrane | Management | 0 companies |