| Revenue | DKK 5,9M | -27% |
| EBITDA | DKK 2,5M | -30% |
| Net profit | DKK 1,6M | -19% |
| Total assets | DKK 45,3M | +3% |
| Equity | DKK 28,2M | +6% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.103 | 3.795 | 4.511 | 9.226 | 8.640 | 9.562 | 10.119 | 9.793 | 9.642 | 12.185 | 8.479 | 8.049 | 5.904 |
| Staff expenses | -2.913 | -2.553 | -2.971 | -5.522 | -5.114 | -5.128 | -5.943 | -5.842 | -4.710 | -6.079 | -5.323 | -4.506 | -3.428 |
| EBITDA | 1.190 | 1.242 | 1.540 | 3.704 | 3.526 | 4.433 | 4.176 | 3.951 | 4.932 | 5.655 | 7.574 | 3.536 | 2.470 |
| Depreciation & amort. | -47 | -47 | -46 | -1.936 | -1.957 | -2.038 | -2.038 | -2.087 | -828 | -1.132 | 2.423 | -865 | -502 |
| EBIT | 1.143 | 1.195 | 1.494 | 1.768 | 1.569 | 2.396 | 2.138 | 1.864 | 4.104 | 4.524 | 5.151 | 2.672 | 1.968 |
| Net financials | -130 | -109 | -142 | -602 | -447 | -392 | -311 | -546 | -771 | -1.043 | -628 | -177 | 43 |
| Profit before tax | 1.014 | 1.086 | 1.351 | 1.166 | 1.122 | 2.003 | 1.827 | 1.318 | 3.333 | 3.481 | 4.522 | 2.495 | 2.011 |
| Tax | 259 | 278 | 345 | 301 | 253 | 454 | 408 | 295 | 738 | 773 | 998 | 571 | 451 |
| Net profit | 754 | 808 | 1.006 | 865 | 869 | 1.549 | 1.419 | 1.024 | 2.595 | 2.708 | 3.524 | 1.924 | 1.560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.529 | 15.200 | 16.828 | 42.033 | 38.453 | 38.151 | 36.076 | 46.535 | 54.081 | 56.520 | 56.976 | 43.875 | 45.288 |
| Equity | 9.874 | 10.181 | 11.187 | 11.552 | 11.921 | 13.471 | 14.890 | 15.914 | 18.509 | 21.217 | 24.741 | 26.665 | 28.225 |
| Long-term debt | 1.974 | 2.825 | 3.511 | 23.770 | 19.950 | 18.010 | 16.870 | 15.873 | 14.892 | 13.712 | 13.724 | 13.280 | 13.294 |
| Short-term debt | 1.677 | 2.192 | 2.086 | 6.711 | 6.581 | 6.670 | 4.316 | 14.748 | 20.586 | 21.287 | 18.425 | 3.905 | 3.769 |
| Total debt | 3.651 | 5.017 | 5.598 | 30.481 | 26.531 | 24.680 | 21.186 | 30.621 | 35.478 | 34.999 | 32.149 | 17.185 | 17.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2006 | — | — |
FD Founder | Founder | 1997 | — | — |
EB | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS SCHLOSSER HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Schlosser Svendsen | Management | 0 companies |
| Finn Dam Rasmussen | Founder | 0 companies |
| Erik Bolding Christensen | Audit | 0 companies |
| Niels Stanley Thomsen | Board of Directors | 0 companies |
| John Reimer Larsen | Chairman | 0 companies |
| Jørgen Bisgaard Pedersen | Board of Directors | 0 companies |
| Claus Ulrik Holberg | Chairman | 0 companies |
| Thomas Skovfoged | Board of Directors | 0 companies |
| Charlotte Adrian | Board of Directors | 0 companies |
| Michael Vinther | Chairman | 0 companies |
| Leif Hansen | Board of Directors | 0 companies |
| Line Vestergaard Andersen | Board of Directors | 0 companies |
| Lillian Vibeke Svendsen | Board of Directors | 0 companies |
| Torben Martin Olsen | Board of Directors | 0 companies |