| Revenue | DKK -37K | +16% |
| EBITDA | DKK -37K | +55% |
| Net profit | DKK 161K | +196% |
| Total assets | DKK 5,7M | +0% |
| Equity | DKK 5,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -39 | -34 | -33 | -17 | -20 | -51 | -25 | -32 | -23 | -23 | -31 | -32 | -37 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -39 | -34 | -33 | -17 | -20 | -51 | -25 | -532 | -3 | -34 | -31 | -82 | -37 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -39 | -34 | -33 | -17 | -20 | -51 | -25 | -532 | -3 | -34 | -31 | -82 | -37 |
| Net financials | 50 | 530 | 1.081 | 872 | -76 | 453 | -5 | 13 | 339 | 535 | 27 | 832 | -131 | 244 |
| Profit before tax | 39 | 491 | 1.047 | 839 | -93 | 432 | -56 | -12 | -193 | 532 | -7 | 801 | -213 | 207 |
| Tax | 20 | 132 | 273 | 197 | 4 | 100 | -0 | -0 | 0 | 115 | -21 | 62 | -46 | 47 |
| Net profit | 18 | 359 | 774 | 642 | -97 | 332 | -56 | -12 | -193 | 417 | 14 | 739 | -167 | 161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.239 | 5.454 | 6.314 | 6.764 | 6.403 | 6.468 | 5.998 | 5.853 | 5.345 | 5.796 | 5.762 | 6.277 | 5.693 | 5.694 |
| Equity | 5.164 | 5.311 | 5.981 | 6.427 | 6.230 | 6.381 | 5.990 | 5.833 | 5.323 | 5.644 | 5.545 | 6.170 | 5.602 | 5.641 |
| Long-term debt | 0 | 96 | 275 | 197 | 0 | 30 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 47 | 58 | 141 | 173 | 58 | 9 | 20 | 22 | 44 | 216 | 108 | 91 | 53 |
| Total debt | 75 | 143 | 333 | 338 | 173 | 87 | 9 | 20 | 22 | 151 | 216 | 108 | 91 | 53 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Lunau | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |