| Revenue | DKK 410K | -2927% |
| EBITDA | DKK 410K | +2927% |
| Net profit | DKK 343K | +2046% |
| Total assets | DKK 415K | +927% |
| Equity | DKK 338K | +6090% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 311 | 28 | -206 | 57 | 4 | -47 | -22 | -23 | 202 | 94 | 46 | -93 | -15 | 410 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 311 | 28 | -206 | 57 | 4 | -47 | -22 | -23 | 202 | 94 | 46 | -93 | -15 | 410 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 311 | 28 | -206 | 57 | 4 | -47 | -22 | -23 | 202 | 94 | 46 | -93 | -15 | 410 |
| Net financials | -43 | -0 | 31 | -9 | -9 | -4 | -1 | -0 | -2 | -9 | 147 | -5 | -3 | -1 |
| Profit before tax | 269 | 27 | -176 | 49 | -5 | -51 | -23 | -23 | 200 | 85 | 193 | -98 | -18 | 409 |
| Tax | 53 | -4 | 72 | -26 | -0 | -0 | -0 | -0 | 24 | 19 | 9 | 1 | -0 | 66 |
| Net profit | 215 | 31 | -247 | 75 | -5 | -51 | -23 | -23 | 176 | 66 | 184 | -99 | -18 | 343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.725 | 996 | 533 | 1.002 | 711 | 679 | 178 | 133 | 333 | 494 | 441 | 75 | 40 | 415 |
| Equity | 362 | 394 | 147 | 221 | 216 | 165 | 142 | 119 | 295 | 362 | 387 | 12 | -6 | 338 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.363 | 603 | 387 | 781 | 495 | 514 | 36 | 14 | 38 | 132 | 54 | 63 | 46 | 78 |
| Total debt | 1.363 | 603 | 387 | 781 | 495 | 514 | 36 | 14 | 38 | 132 | 54 | 63 | 46 | 78 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 1990 | — | — |
TS Management | Management | 2022 | — | — |
PG Management | Management | 2000 | — | — |
TS Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPYCAT ApS | Company | 33.3% | 33.3% | 1993 |
ANDY ApS | Company | 33.3% | 33.3% | 1993 |
RODDY ApS | Company | 33.3% | 33.3% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Krieger von Lowzow | Management | 0 companies |
| Thomas Scrivens Eje | Management | 0 companies |
| Preben Gamst | Management | 0 companies |
| Thor Stadil | Founder | 0 companies |
| Tyge Jesper Rothe | Board of Directors | 0 companies |
| Henning Hansen | Board of Directors | 0 companies |
| Mogens Gaarden | Board of Directors | 0 companies |