| Revenue | DKK -1,2M | +9% |
| EBITDA | DKK -18,9M | +31% |
| Net profit | DKK -28,7M | +23% |
| Total assets | DKK 175,9M | -11% |
| Equity | DKK 19,1M | -60% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -14 | -65 | -357 | -1.054 | -1.154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -22.509 | 722 | -27.657 | -18.949 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -22.509 | 722 | -27.657 | -18.949 |
| Net financials | -8.075 | -29.377 | -6.534 | -34.080 | -25.199 |
| Profit before tax | -8.088 | -29.442 | -6.891 | -35.134 | -26.353 |
| Tax | -5 | 1.820 | 2.070 | 2.069 | 2.366 |
| Net profit | -8.084 | -31.262 | -8.961 | -37.203 | -28.719 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 31.496 | 257.109 | 241.488 | 198.291 | 175.896 |
| Equity | -8.044 | 93.957 | 84.996 | 47.793 | 19.074 |
| Long-term debt | 39.331 | 150.638 | 150.638 | 145.259 | 154.579 |
| Short-term debt | 209 | 12.514 | 5.854 | 5.239 | 2.243 |
| Total debt | 39.540 | 163.152 | 156.492 | 150.498 | 156.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Haahr Thomsen | Chief Executive Officer | 0 companies |
| Tonny Nielsen | Management | 0 companies |
| Tobias Sebastian Saltoft Grove | Board of Directors | 0 companies |
| Daeho Kim | Board of Directors | 0 companies |
| Seong Hwan Byun | Chairman | 0 companies |
| Ki Yong Kim | Chairman | 0 companies |
| Kongjoo Kim | Board of Directors | 0 companies |
| Inseok Heo | Board of Directors | 0 companies |