| Revenue | DKK 639K | -51% |
| EBITDA | DKK -93K | -121% |
| Net profit | DKK -11K | -103% |
| Total assets | DKK 4,1M | -1% |
| Equity | DKK 3,2M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 717 | 1.362 | 1.723 | 1.239 | 1.272 | 1.436 | 1.632 | 1.191 | 1.044 | 1.435 | 795 | 1.305 | 639 |
| Staff expenses | -569 | -913 | -1.138 | -1.053 | -854 | -1.032 | -815 | -875 | -749 | -1.129 | -814 | -858 | -733 |
| EBITDA | 148 | 449 | 584 | 187 | 468 | 404 | 817 | 315 | 295 | 306 | -19 | 447 | -93 |
| Depreciation & amort. | -55 | -45 | -37 | -15 | -0 | -0 | -9 | -53 | -51 | -0 | -0 | -0 | -0 |
| EBIT | 93 | 404 | 547 | 172 | 468 | 404 | 808 | 263 | 244 | 306 | -19 | 447 | -93 |
| Net financials | -29 | -2 | -6 | -14 | 2 | -3 | 17 | 20 | 29 | 29 | 22 | 48 | 82 |
| Profit before tax | 64 | 402 | 541 | 157 | 470 | 401 | 825 | 283 | 272 | 334 | 3 | 495 | -11 |
| Tax | 23 | 107 | 140 | 41 | 107 | 92 | 186 | 67 | 65 | 76 | 3 | 120 | -0 |
| Net profit | 41 | 295 | 401 | 116 | 363 | 308 | 638 | 216 | 208 | 258 | 0 | 375 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.699 | 2.495 | 3.745 | 2.947 | 2.456 | 2.607 | 3.159 | 3.292 | 3.983 | 4.253 | 3.722 | 4.190 | 4.130 |
| Equity | 725 | 1.021 | 1.122 | 838 | 1.201 | 1.509 | 2.148 | 2.364 | 2.572 | 2.830 | 2.830 | 3.205 | 3.194 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 974 | 1.475 | 2.624 | 2.109 | 1.255 | 1.098 | 998 | 916 | 1.411 | 1.424 | 892 | 985 | 935 |
| Total debt | 974 | 1.475 | 2.624 | 2.109 | 1.255 | 1.098 | 998 | 916 | 1.411 | 1.424 | 892 | 985 | 935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 1993 | — | — |
FL Founder | Founder | 1993 | — | — |
AM Audit | Audit | 1993 | — | — |
EH | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS BERG HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Berg | Management | 0 companies |
| Flemming Licht | Founder | 0 companies |
| Arne Madsen | Audit | 0 companies |
| Erik Halfdan Hultquist | Audit | 0 companies |
| Jesper Peer Ellegaard | Board of Directors | 0 companies |
| Jan Schouenborg Dombernowsky | Chairman | 0 companies |
| Peter Torpp Larsson | Board of Directors | 0 companies |