| Revenue | DKK 4M | +1% |
| EBITDA | DKK 57K | -65% |
| Net profit | DKK 40K | -67% |
| Total assets | DKK 1,2M | -7% |
| Equity | DKK 978K | +4% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.987 | 5.489 | 2.155 | 3.977 | 4.029 |
| Staff expenses | -3.900 | -3.886 | -1.885 | -3.813 | -3.972 |
| EBITDA | 86 | 387 | 270 | 164 | 57 |
| Depreciation & amort. | -3 | -6 | -3 | -6 | -6 |
| EBIT | 83 | 382 | 268 | 158 | 51 |
| Net financials | -12 | -7 | -6 | -3 | -0 |
| Profit before tax | 71 | 375 | 262 | 156 | 51 |
| Tax | 16 | 82 | 58 | 34 | 11 |
| Net profit | 56 | 292 | 204 | 122 | 40 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 837 | 977 | 1.126 | 1.295 | 1.209 |
| Equity | 320 | 612 | 817 | 938 | 978 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 516 | 360 | 306 | 355 | 230 |
| Total debt | 516 | 360 | 306 | 355 | 230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2021 | — | — |
JV Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fonden Ternen | Company | 100.0% | 100.0% | 2025 |
C OG T ADVENTURES ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Hansen | Management | 0 companies |
| Jakob Vester-Tidemann | Management | 0 companies |
| Marie Debora Koch | Board of Directors | 0 companies |
| Lasse Binderup | Board of Directors | 0 companies |
| Theresa Hagemann | Board of Directors | 0 companies |
| Susanne Kaufmann | Chairman | 0 companies |
| Casper Juul Kaufmann | Board of Directors | 0 companies |
| Frederik Pelch Barfod | Chairman | 0 companies |
| Alice Guldberg Faber | Board of Directors | 0 companies |
| Mads-Peter Galtt | Deputy Chairman | 0 companies |
| Mille Knutsson | Board of Directors | 0 companies |
| Jacob Føns Lomholt | Board of Directors | 0 companies |