| Revenue | DKK 165K | -47% |
| EBITDA | DKK -29K | -1787% |
| Net profit | DKK -29K | -845% |
| Total assets | DKK 137K | -23% |
| Equity | DKK 88K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 504 | 176 | 142 | 261 | 298 | 227 | 172 | 352 | 296 | 186 | 272 | 433 | 310 | 165 |
| Staff expenses | -399 | -212 | -129 | -250 | -276 | -246 | -191 | -280 | -342 | -223 | -199 | -388 | -311 | -194 |
| EBITDA | 105 | -10 | 16 | 11 | 22 | -13 | -12 | 72 | -47 | -37 | 73 | 45 | -2 | -29 |
| Depreciation & amort. | 19 | 19 | -19 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 86 | -28 | -3 | -7 | 22 | -13 | -12 | 72 | -47 | -37 | 73 | 45 | -2 | -29 |
| Net financials | -4 | -2 | -2 | -1 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -0 | 0 | -0 |
| Profit before tax | 82 | -30 | -5 | -7 | 22 | -13 | -12 | 72 | -47 | -38 | 72 | 44 | -1 | -29 |
| Tax | 21 | 14 | 1 | 1 | 5 | 3 | 4 | 17 | -10 | -8 | 16 | 9 | 2 | -0 |
| Net profit | 60 | -44 | -6 | -8 | 17 | -16 | -16 | 54 | -38 | -30 | 56 | 36 | -3 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 153 | 116 | 122 | 138 | 93 | 122 | 177 | 135 | 94 | 155 | 211 | 177 | 137 |
| Equity | 114 | 71 | 64 | 56 | 73 | 57 | 41 | 96 | 58 | 28 | 85 | 120 | 117 | 88 |
| Long-term debt | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 9 | 0 | 0 |
| Short-term debt | 206 | 83 | 51 | 66 | 65 | 37 | 81 | 79 | 77 | 65 | 70 | 82 | 60 | 49 |
| Total debt | 223 | 83 | 51 | 66 | 65 | 37 | 81 | 82 | 77 | 65 | 70 | 91 | 60 | 49 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2003 | — | — |
TR Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Tommy Rommel | Founder | 0 companies |