| Revenue | DKK 0 | — |
| EBITDA | DKK -24K | +5% |
| Net profit | DKK 20K | -87% |
| Total assets | DKK 1,7M | +3% |
| Equity | DKK 1,5M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -27 | -35 | -31 | -28 | -23 | -26 | -26 | -26 | -23 | -23 | -23 | -24 | -25 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -27 | -35 | -31 | -28 | -23 | -26 | -26 | -26 | -23 | -23 | -23 | -24 | -25 | -24 |
| Net financials | 242 | 458 | 271 | 205 | 163 | 447 | -421 | 200 | -325 | 171 | -239 | 129 | 158 | 50 |
| Profit before tax | 215 | 423 | 240 | 177 | 140 | 422 | -447 | 174 | -348 | 148 | -262 | 105 | 132 | 26 |
| Tax | 54 | 108 | 61 | 42 | 33 | 93 | -98 | 38 | -77 | 33 | -0 | 23 | -28 | 6 |
| Net profit | 161 | 315 | 180 | 135 | 107 | 329 | -349 | 136 | -271 | 116 | -262 | 82 | 161 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.439 | 3.722 | 3.781 | 3.792 | 3.783 | 2.772 | 2.395 | 2.339 | 1.996 | 2.069 | 1.782 | 1.559 | 1.688 | 1.740 |
| Equity | 3.329 | 3.547 | 3.628 | 3.662 | 3.769 | 2.748 | 2.293 | 2.321 | 1.939 | 1.942 | 1.566 | 1.530 | 1.569 | 1.454 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 175 | 153 | 130 | 14 | 24 | 101 | 18 | 57 | 127 | 216 | 29 | 119 | 286 |
| Total debt | 111 | 175 | 153 | 130 | 14 | 24 | 101 | 18 | 57 | 127 | 216 | 29 | 119 | 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Founder | Founder | 1994 | — | — |
BK Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Storm Nielsen | Founder | 0 companies |
| Britta Kongstad | Founder | 0 companies |
| Niels Erik Kildemoes | Board of Directors | 0 companies |