| Revenue | DKK 1,3M | -27% |
| EBITDA | DKK -214K | -113% |
| Net profit | DKK -314K | -204% |
| Total assets | DKK 3,3M | -10% |
| Equity | DKK 1M | -23% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.518 | 3.448 | 1.514 | 1.817 | 1.327 |
| Staff expenses | -1.492 | -1.198 | -1.524 | -1.568 | -1.484 |
| EBITDA | -7 | 94 | -44 | -100 | -214 |
| Depreciation & amort. | -12 | -12 | -12 | -12 | -12 |
| EBIT | -19 | 82 | -56 | -113 | -226 |
| Net financials | -26 | -23 | -12 | -9 | -32 |
| Profit before tax | -45 | 59 | -67 | -122 | -258 |
| Tax | -6 | 18 | -11 | -19 | 56 |
| Net profit | -39 | 41 | -56 | -103 | -314 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.435 | 3.642 | 3.733 | 3.632 | 3.257 |
| Equity | 1.463 | 1.504 | 1.447 | 1.344 | 1.030 |
| Long-term debt | 29 | 32 | 0 | 0 | 0 |
| Short-term debt | 1.943 | 2.106 | 2.286 | 2.288 | 2.226 |
| Total debt | 1.972 | 2.138 | 2.286 | 2.288 | 2.226 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
OD Management | Management | 1993 – 1994 |
EF Audit | Audit | 1993 – 1994 |
SL Management | Management | 1993 – 2016 |
TF Chief Executive Officer | Chief Executive Officer | 2016 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2016 – 2025 | |
| Board of Directors | 2009 – 2025 | |
| Board of Directors | 1993 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Daneslo Olsen | Management | 0 companies |
| Erik Flemming Madsen | Audit | 0 companies |
| Steen Larsen | Management | 0 companies |
| Tina Fie Bagge | Chief Executive Officer | 0 companies |
| Claus Kristiansen | Board of Directors | 0 companies |
| Manda Mirjam Larsen | Board of Directors | 0 companies |
| Villy Larsen | Board of Directors | 0 companies |