| Revenue | DKK 39,7M | +18% |
| EBITDA | DKK 5,2M | +627% |
| Net profit | DKK -1,7M | +72% |
| Total assets | DKK 49,2M | +8% |
| Equity | DKK 23,4M | -7% |
| Employees | 69 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 48.802 | 28.216 | 31.250 | 33.690 | 39.698 |
| Staff expenses | -26.785 | -28.070 | -31.541 | -34.685 | -34.454 |
| EBITDA | -3.074 | 146 | -291 | -995 | 5.244 |
| Depreciation & amort. | -2.165 | -2.955 | -4.096 | -6.076 | -8.294 |
| EBIT | -5.239 | -2.809 | -4.387 | -7.071 | -3.050 |
| Net financials | 104 | 111 | -144 | -38 | -113 |
| Profit before tax | -5.135 | -2.698 | -4.531 | -7.109 | -3.163 |
| Tax | -1.123 | -580 | -993 | -819 | -1.419 |
| Net profit | -4.012 | -2.118 | -3.538 | -6.290 | -1.744 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 46.977 | 47.093 | 51.091 | 45.409 | 49.169 |
| Equity | 27.106 | 24.988 | 31.450 | 25.160 | 23.416 |
| Long-term debt | 2.429 | 2.296 | 0 | 0 | 3.500 |
| Short-term debt | 17.442 | 19.809 | 19.641 | 20.249 | 22.253 |
| Total debt | 19.871 | 22.105 | 19.641 | 20.249 | 25.753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2020 | — | — |
GS Deputy | Deputy | 2024 | — | — |
KN Deputy | Deputy | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LINDHARDT OG RINGHOF FORLAG A/S | Company | 66.7% | 66.7% | 2022 |
Praxis Holding A/S | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Skytte | Management | 0 companies |
| Gitte Skov Andersen | Deputy | 0 companies |
| Kirsten Nordentoft | Deputy | 0 companies |
| Rikke Bay | Board of Directors | 0 companies |
| Helle Nicola Jensen | Board of Directors | 0 companies |
| Jens Jørgen Jørgensen | Board of Directors | 0 companies |
| Poul Bak Søe Jeppesen | Deputy Chairman | 0 companies |
| Henrik Sune Pedersen | Board of Directors | 0 companies |
| Heidi Kølle Andersen | Board of Directors | 0 companies |
| Cliff Thaudahl Hansen | Chairman | 0 companies |
| Charlotte Højrup | Board of Directors | 0 companies |
| Søren Stevnhoved | Board of Directors | 0 companies |
| Michael Liestmann Kaas-Andersen | Board of Directors | 0 companies |
| Henrik Nyholm Voss | Board of Directors | 0 companies |
| Kim Bjørn Tiedemann | Board of Directors | 0 companies |
| Lars Bentzon Goldschmidt | Deputy Chairman | 0 companies |