| Revenue | DKK 1M | +20% |
| EBITDA | DKK 1M | +20% |
| Net profit | DKK 450K | -4% |
| Total assets | DKK 11,1M | +0% |
| Equity | DKK 4,8M | +5% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.572 | 1.345 | 1.136 | 1.140 | 1.040 | 869 | 1.047 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.422 | 1.345 | 1.136 | 1.140 | 1.040 | 869 | 1.047 |
| Depreciation & amort. | -408 | -417 | -453 | -262 | -238 | -238 | -244 |
| EBIT | 1.014 | 928 | 683 | 878 | 801 | 631 | 803 |
| Net financials | -434 | -339 | -314 | -214 | -237 | -8 | -203 |
| Profit before tax | 580 | 589 | 369 | 664 | 565 | 623 | 600 |
| Tax | 115 | 161 | 98 | 148 | 142 | 156 | 150 |
| Net profit | 465 | 428 | 271 | 517 | 423 | 467 | 450 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 12.390 | 12.419 | 11.954 | 11.456 | 11.631 | 11.131 | 11.108 |
| Equity | 3.192 | 3.589 | 3.603 | 3.820 | 4.318 | 4.560 | 4.785 |
| Long-term debt | 7.828 | 7.425 | 7.038 | 6.450 | 6.156 | 5.049 | 4.709 |
| Short-term debt | 854 | 812 | 701 | 496 | 400 | 683 | 702 |
| Total debt | 8.682 | 8.237 | 7.739 | 6.946 | 6.556 | 5.733 | 5.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Founder | Founder | 2011 | — | — |
IA Founder | Founder | 2011 | — | — |
VS | Founder | 2011 | — | — |
| Founder | 2011 | — | — | |
PA Audit | Audit | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Terkil Angajoq Ramsøe-Larsen | Founder | 0 companies |
| Isavaraq A Petrussen | Founder | 0 companies |
| Vivi Sofie Karline Lynge Petrussen | Founder | 0 companies |
| Magdaline Hansine Else Dina Alaufesen | Founder | 0 companies |
| Per Abelsen | Audit | 0 companies |
| Lissi Olsen | Board of Directors | 0 companies |