| Revenue | — | — |
| EBITDA | DKK -97K | +56% |
| Net profit | DKK -439K | -76% |
| Total assets | DKK 222,6M | +0% |
| Equity | DKK 216,4M | +0% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -107 | 606.834 | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -113 | -3.729 | 16.550 | -107 | 606.834 | 103.874 | -87 | -148 | 56 | -221 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -3.729 | 16.550 | -107 | 606.834 | 103.874 | -87 | -148 | 56 | -221 | -97 |
| Net financials | 3.137 | 142 | -1.402 | 1.231 | 27.524 | -32.252 | 2.269 | 38.042 | -8.104 | 89 | -464 |
| Profit before tax | 3.024 | -3.588 | 15.148 | 1.124 | 634.358 | 71.622 | 2.182 | 37.894 | -8.047 | -132 | -561 |
| Tax | 276 | -0 | -266 | 247 | 6.379 | -7.829 | 5.852 | 3.378 | -1.770 | 117 | -122 |
| Net profit | 2.748 | -3.588 | 15.414 | 876 | 627.979 | 79.451 | -3.670 | 34.516 | -6.277 | -249 | -439 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102.490 | 98.915 | 114.323 | 115.459 | 749.769 | 198.495 | 193.362 | 231.254 | 224.900 | 223.115 | 222.559 |
| Equity | 102.377 | 98.790 | 114.203 | 115.080 | 743.059 | 192.510 | 188.840 | 223.356 | 217.079 | 216.830 | 216.391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 113 | 126 | 120 | 379 | 6.710 | 5.985 | 4.522 | 7.898 | 7.821 | 6.285 | 6.168 |
| Total debt | 113 | 126 | 120 | 379 | 6.710 | 5.985 | 4.522 | 7.898 | 7.821 | 6.285 | 6.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Founder | Founder | 2000 | — | — |
SS Management | Management | 2000 | — | — |
NE Management | Management | 2003 | — | — |
PS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Tyco International Ldt | Founder | 0 companies |
| Søren Stæhr | Management | 0 companies |
| Niels Erik Kjølby | Management | 0 companies |
| Peter Schieser | Management | 0 companies |
| Erik D Lazar | Board of Directors | 0 companies |
| Richard William Brann | Board of Directors | 0 companies |
| Michelangelo Stefani | Board of Directors | 0 companies |