| Revenue | DKK 17M | +22% |
| EBITDA | DKK -609K | -70% |
| Net profit | DKK -1,3M | +3% |
| Total assets | DKK 17M | -31% |
| Equity | DKK 7,5M | -14% |
| Employees | 37 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 18.003 | 16.130 | 13.954 | 17.035 |
| Staff expenses | -16.480 | -15.742 | -14.312 | -17.644 |
| EBITDA | 1.523 | 387 | -357 | -609 |
| Depreciation & amort. | -189 | -279 | -391 | -499 |
| EBIT | 1.335 | 108 | -749 | -1.108 |
| Net financials | -286 | -461 | -920 | -507 |
| Profit before tax | 1.049 | -352 | -1.668 | -1.615 |
| Tax | 233 | -77 | -367 | -355 |
| Net profit | 816 | -275 | -1.302 | -1.260 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 26.848 | 18.955 | 24.534 | 16.958 |
| Equity | 8.316 | 8.041 | 8.739 | 7.479 |
| Long-term debt | 0 | 0 | 207 | 114 |
| Short-term debt | 18.529 | 10.907 | 15.468 | 9.274 |
| Total debt | 18.529 | 10.907 | 15.674 | 9.388 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TH Management | Management | 2023 |
| Former (1) | ||
CP Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Former (3) | ||
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2020 – 2022 | |
| Deputy Chairman | 2020 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Pedersen | Management | 0 companies |
| Torben Hollesen Basse | Management | 0 companies |
| Jørn Friis Pedersen | Board of Directors | 0 companies |
| Tobias Keuchel | Board of Directors | 0 companies |
| Jørgen Lillelund Olsen | Deputy Chairman | 0 companies |
| Henrik Ingemann Nielsen | Chairman | 0 companies |
| Svend Aage Hollesen Basse | Board of Directors | 0 companies |