| Revenue | DKK 955K | -4% |
| EBITDA | DKK 21K | -68% |
| Net profit | DKK 3K | -88% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK 100K | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.006 | 1.247 | 1.415 | 1.026 | 652 | 1.182 | 1.194 | 1.370 | 1.514 | 946 | 741 | 993 | 955 |
| Staff expenses | -663 | -536 | -553 | -569 | -782 | -757 | -769 | -802 | -859 | -865 | -805 | -929 | -934 |
| EBITDA | 343 | 711 | 862 | 456 | -129 | 425 | 425 | 568 | 656 | 81 | -64 | 64 | 21 |
| Depreciation & amort. | -138 | -20 | -20 | -20 | -8 | -20 | -30 | -43 | -43 | -43 | -43 | -22 | -0 |
| EBIT | 204 | 691 | 843 | 437 | -137 | 404 | 395 | 524 | 613 | 38 | -107 | 42 | 21 |
| Net financials | -16 | -25 | -16 | 30 | -150 | 146 | -516 | 288 | 268 | -4 | -3 | -9 | -10 |
| Profit before tax | 188 | 666 | 826 | 467 | -286 | 550 | -121 | 812 | 880 | 34 | -110 | 33 | 11 |
| Tax | 50 | 172 | 212 | 123 | -61 | 123 | -26 | 156 | 226 | 12 | -22 | 12 | 8 |
| Net profit | 138 | 494 | 614 | 344 | -226 | 427 | -95 | 656 | 655 | 22 | -88 | 21 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.835 | 2.673 | 1.899 | 2.515 | 3.340 | 3.565 | 4.078 | 4.569 | 1.684 | 580 | 517 | 1.078 | 1.078 |
| Equity | 125 | 126 | 126 | 125 | 149 | 576 | 131 | 788 | 792 | 165 | 77 | 98 | 100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.709 | 2.548 | 1.773 | 2.389 | 3.190 | 2.989 | 3.947 | 3.759 | 891 | 416 | 441 | 980 | 978 |
| Total debt | 1.709 | 2.548 | 1.773 | 2.389 | 3.190 | 2.989 | 3.947 | 3.781 | 891 | 416 | 441 | 980 | 978 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TOMRAS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Rasmussen | Management | 0 companies |