| Revenue | DKK 751K | -33% |
| EBITDA | DKK 314K | -54% |
| Net profit | DKK 1,2M | +174% |
| Total assets | DKK 28M | +4% |
| Equity | DKK 20,1M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.010 | 1.062 | 1.063 | 924 | 696 | 531 | 699 | 1.123 | 1.243 | 801 | 656 | 1.121 | 751 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -160 | -437 | -435 | -437 |
| EBITDA | 1.010 | 1.062 | 1.063 | 924 | 696 | 531 | 699 | 1.123 | 1.243 | 641 | 219 | 687 | 314 |
| Depreciation & amort. | 90 | -294 | -313 | -351 | -531 | -179 | -298 | -90 | -373 | -310 | -239 | -240 | -247 |
| EBIT | 919 | 769 | 750 | 573 | 165 | 352 | 401 | 1.033 | 870 | 331 | -19 | 446 | 67 |
| Net financials | -383 | -470 | -2.370 | 567 | -1.241 | -5.185 | -215 | 1.582 | -228 | 1.759 | -2.079 | -13 | 1.361 |
| Profit before tax | 536 | 299 | -1.621 | 1.140 | -1.076 | -4.833 | 185 | 2.615 | 641 | 2.090 | -2.099 | 434 | 1.428 |
| Tax | 306 | 296 | 344 | 28 | 240 | 237 | -64 | 499 | 265 | 545 | -23 | -7 | 219 |
| Net profit | 230 | 3 | -1.965 | 1.112 | -1.316 | -5.070 | 249 | 2.116 | 376 | 1.545 | -2.076 | 441 | 1.209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.841 | 34.230 | 31.683 | 31.108 | 29.128 | 23.177 | 25.829 | 28.375 | 28.184 | 29.533 | 26.796 | 26.913 | 27.968 |
| Equity | 26.126 | 25.829 | 23.564 | 24.377 | 22.711 | 17.290 | 17.189 | 19.197 | 19.463 | 20.895 | 18.704 | 19.028 | 20.115 |
| Long-term debt | 6.904 | 6.571 | 6.267 | 6.189 | 5.868 | 5.545 | 8.413 | 8.433 | 8.173 | 7.937 | 7.684 | 7.423 | 7.049 |
| Short-term debt | 1.811 | 1.830 | 1.826 | 543 | 550 | 341 | 226 | 745 | 548 | 701 | 407 | 463 | 805 |
| Total debt | 8.716 | 8.401 | 8.093 | 6.732 | 6.418 | 5.887 | 8.639 | 9.178 | 8.722 | 8.638 | 8.091 | 7.885 | 7.853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Tinne Fløjgaard Mose | Management | 0 companies |