| Revenue | DKK 702K | -6971% |
| EBITDA | DKK 702K | +1759% |
| Net profit | DKK 606K | +470% |
| Total assets | DKK 2M | +11% |
| Equity | DKK 1,6M | +64% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 723 | 785 | 588 | 571 | 2.470 | 2.012 | 355 | 283 | 77 | 28 | 26 | 361 | -10 | 702 |
| Staff expenses | -510 | -478 | -488 | -539 | -2.446 | -2.290 | -424 | -111 | -52 | -3 | -1 | -0 | -0 | -0 |
| EBITDA | 52 | 154 | -58 | 32 | 23 | -278 | -69 | 171 | 25 | 25 | 25 | 361 | -42 | 702 |
| Depreciation & amort. | -12 | -10 | -10 | -10 | -76 | -96 | -26 | -47 | -36 | -42 | -38 | -16 | -103 | -15 |
| EBIT | 40 | 144 | -69 | 21 | -53 | -374 | -95 | 124 | -11 | -16 | -13 | 345 | -145 | 687 |
| Net financials | -8 | 1 | 2 | 2 | -88 | -110 | -126 | -95 | -85 | -85 | -82 | -85 | -18 | -80 |
| Profit before tax | 32 | 145 | -66 | 23 | -141 | -485 | -221 | 29 | -96 | -102 | -94 | 259 | -164 | 606 |
| Tax | -0 | -0 | -0 | -94 | -43 | 138 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 32 | 145 | -66 | 117 | -97 | -622 | -221 | 29 | -96 | -102 | -94 | 259 | -164 | 606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.186 | 1.108 | 1.017 | 1.097 | 2.687 | 2.296 | 3.453 | 3.181 | 3.390 | 3.273 | 3.398 | 1.329 | 1.779 | 1.982 |
| Equity | 887 | 932 | 715 | 833 | 235 | -387 | -608 | -579 | -676 | -777 | -871 | 648 | 952 | 1.558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 984 | 3.254 | 3.525 | 3.607 | 3.831 | 407 | 380 | 0 |
| Short-term debt | 299 | 176 | 302 | 264 | 2.451 | 2.683 | 3.077 | 507 | 541 | 444 | 439 | 274 | 447 | 424 |
| Total debt | 299 | 176 | 302 | 264 | 2.451 | 2.683 | 4.061 | 3.761 | 4.066 | 4.050 | 4.270 | 681 | 828 | 424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 2015 | — | — |
TM Founder | Founder | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ib Brix Olsen Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Brix Olsen | Management | 0 companies |
| Torben Mogens Skafte | Founder | 0 companies |