| Revenue | DKK 126,3M | +1% |
| EBITDA | DKK -10,8M | +70% |
| Net profit | DKK -56,7M | +33% |
| Total assets | DKK 2,1B | -6% |
| Equity | DKK 552,9M | -11% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.315 | 118.034 | 123.936 | 124.568 | 126.252 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.227 | 26.609 | 52.258 | -35.568 | -10.810 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.227 | 26.609 | 52.258 | -35.568 | -10.810 |
| Net financials | -4 | -33.843 | -48.768 | -49.195 | -45.871 |
| Profit before tax | 5.223 | 26.609 | 3.490 | -84.763 | -56.681 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 5.223 | -7.234 | 3.490 | -84.763 | -56.681 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.475.349 | 2.409.114 | 2.336.903 | 2.196.298 | 2.069.677 |
| Equity | 2.475.241 | 806.815 | 740.305 | 619.543 | 552.861 |
| Long-term debt | 0 | 1.583.361 | 1.574.512 | 1.576.664 | 1.516.615 |
| Short-term debt | 108 | 18.939 | 22.086 | 92 | 201 |
| Total debt | 108 | 1.602.299 | 1.596.598 | 1.576.756 | 1.516.816 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TN Management | Management | 2022 |
| Former (1) | ||
AS Management | Management | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (4) | ||
| Chairman | 2022 – 2022 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2022 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Andre Scharf | Management | 0 companies |
| Tonny Nielsen | Management | 0 companies |
| Carsten Grøhn | Chairman | 0 companies |
| Daeho Kim | Board of Directors | 0 companies |
| Martin Vang Hansen | Chairman | 0 companies |
| Johnna Else Thygesen | Board of Directors | 0 companies |
| Seong Hwan Byun | Board of Directors | 0 companies |
| Michael Nyholm Callisen | Board of Directors | 0 companies |
| Jacob Østergaard Skyum | Chairman | 0 companies |
| Inseok Heo | Board of Directors | 0 companies |