| Revenue | DKK 3,7M | -26% |
| EBITDA | DKK -265K | -117% |
| Net profit | DKK -956K | -282% |
| Total assets | DKK 19,1M | -14% |
| Equity | DKK 10,8M | -8% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.316 | -4.809 | 4.371 | 4.675 | 4.091 | 4.070 | 5.146 | 4.422 | 4.583 | 5.712 | 7.171 | 5.626 | 4.949 | 3.683 |
| Staff expenses | -2.600 | -2.872 | -2.953 | -2.937 | -2.893 | -2.260 | -3.015 | -3.491 | -3.219 | -3.437 | -3.212 | -3.094 | -3.407 | -3.948 |
| EBITDA | -340 | -488 | 1.419 | 1.739 | 1.198 | 1.809 | 2.131 | 931 | 1.364 | 2.275 | 3.958 | 2.532 | 1.542 | -265 |
| Depreciation & amort. | -688 | -724 | -576 | -439 | -544 | -469 | -443 | -431 | -389 | -288 | -362 | -487 | -531 | -627 |
| EBIT | -1.028 | -1.212 | 843 | 1.300 | 654 | 1.341 | 1.687 | 500 | 974 | 1.987 | 3.596 | 2.045 | 1.010 | -892 |
| Net financials | -985 | -1.241 | -674 | -653 | -611 | -516 | -389 | -315 | -202 | -159 | -112 | -345 | -337 | -311 |
| Profit before tax | -488 | -483 | 169 | 647 | 44 | 825 | 1.299 | 186 | 773 | 1.828 | 3.485 | 1.700 | 674 | -1.203 |
| Tax | -122 | -131 | 22 | 145 | 12 | 182 | 286 | 41 | 171 | 401 | 716 | 369 | 149 | -247 |
| Net profit | -366 | -352 | 147 | 502 | 31 | 643 | 1.013 | 145 | 602 | 1.427 | 2.769 | 1.331 | 525 | -956 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.405 | 18.769 | 18.527 | 17.072 | 17.803 | 16.572 | 18.557 | 18.852 | 17.259 | 17.474 | 22.314 | 25.159 | 22.270 | 19.071 |
| Equity | 5.694 | 6.047 | 3.794 | 3.296 | 3.327 | 3.970 | 4.983 | 5.128 | 5.729 | 7.156 | 9.926 | 11.257 | 11.781 | 10.825 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -12.711 | -12.722 | 14.733 | 13.777 | 14.476 | 12.534 | 13.527 | 13.715 | 11.521 | 10.257 | 12.319 | 13.832 | 10.383 | 8.246 |
| Total debt | -12.711 | -12.722 | 14.733 | 13.777 | 14.476 | 12.534 | 13.527 | 13.715 | 11.521 | 10.257 | 12.319 | 13.832 | 10.383 | 8.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Founder | Founder | 1989 | — | — |
JK Audit | Audit | 1989 | — | — |
BH Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L-H FODER HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Madsen Hvarregaard | Founder | 0 companies |
| Jørgen Krogh Tind | Audit | 0 companies |
| Bjarne Hansen Loft | Management | 0 companies |