| Revenue | DKK 3,8M | +478% |
| EBITDA | DKK 2,7M | +608% |
| Net profit | DKK 960K | +142% |
| Total assets | DKK 71,4M | -1% |
| Equity | DKK 27,5M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | 474 | 4.141 | 2.245 | 1.760 | 4.989 | 4.613 | 8.848 | 13.259 | 11.920 | 5.402 | -12.937 | 656 | 3.789 |
| Staff expenses | -360 | -843 | -598 | -783 | -694 | -842 | -771 | -854 | -1.236 | -968 | -1.066 | -876 | -1.181 | -1.117 |
| EBITDA | -305 | -610 | 3.543 | 1.462 | 1.066 | 4.148 | 3.842 | 7.995 | 12.022 | 10.952 | 4.337 | -13.813 | -526 | 2.671 |
| Depreciation & amort. | -580 | -66 | -20 | -40 | -39 | -36 | -36 | -7 | -0 | -0 | -0 | -24 | -24 | -24 |
| EBIT | -885 | -676 | 3.523 | 1.423 | 1.027 | 4.112 | 3.806 | 7.987 | 12.022 | 10.952 | 4.337 | -13.837 | -550 | 2.648 |
| Net financials | -724 | 994 | -353 | -499 | -520 | -609 | -966 | -728 | -774 | -2.734 | 300 | -1.479 | -2.253 | 185 |
| Profit before tax | -1.609 | 334 | 3.169 | 923 | 507 | 3.503 | 2.841 | 7.259 | 11.248 | 8.218 | 4.637 | -15.317 | -2.903 | 1.233 |
| Tax | 2.211 | -644 | 1.031 | -40 | 113 | 774 | 627 | 1.600 | 2.477 | 1.809 | 1.026 | -3.361 | -632 | 273 |
| Net profit | -3.820 | 979 | 2.139 | 964 | 394 | 2.729 | 2.214 | 5.659 | 8.772 | 6.409 | 3.611 | -11.955 | -2.271 | 960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.452 | 34.389 | 37.009 | 40.850 | 41.333 | 50.088 | 60.624 | 73.553 | 85.377 | 93.634 | 90.806 | 71.651 | 71.856 | 71.360 |
| Equity | 9.997 | 10.976 | 13.115 | 14.078 | 12.972 | 15.600 | 17.564 | 22.973 | 31.244 | 37.153 | 40.764 | 28.809 | 26.538 | 27.498 |
| Long-term debt | 19.852 | 20.111 | 18.480 | 22.040 | 21.007 | 24.429 | 29.834 | 29.578 | 38.624 | 37.929 | 29.401 | 29.609 | 29.406 | 28.772 |
| Short-term debt | 2.117 | 709 | 1.792 | 1.101 | 3.826 | 5.973 | 8.514 | 14.699 | 6.728 | 7.963 | 10.039 | 5.992 | 9.263 | 8.137 |
| Total debt | 21.969 | 20.820 | 20.271 | 23.141 | 24.833 | 30.402 | 38.347 | 44.276 | 45.352 | 45.892 | 39.440 | 35.601 | 38.669 | 36.909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Management | Management | 2003 | — | — |
BA Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
CK Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELSKABET AF 3. OKTOBER 1997 ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Albert Gustafsen | Management | 0 companies |
| Bent Alsbo | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Charlotte Kure Vedel | Audit | 0 companies |