| Revenue | DKK 3M | -38% |
| EBITDA | DKK 470K | -22% |
| Net profit | DKK 155K | +382% |
| Total assets | DKK 7,2M | -58% |
| Equity | DKK 5,7M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.898 | 4.518 | 6.245 | 7.967 | 7.674 | 6.634 | 6.667 | 8.761 | 6.733 | 8.031 | 9.553 | 5.815 | 4.836 | 3.004 |
| Staff expenses | -2.230 | -2.291 | -3.795 | -4.757 | -5.227 | -5.387 | -6.018 | -5.408 | -4.341 | -2.936 | -2.179 | -3.118 | -4.234 | -2.534 |
| EBITDA | 2.668 | 2.227 | 2.451 | 3.210 | 2.447 | 1.247 | 649 | 3.352 | 2.393 | 5.095 | 7.373 | 2.697 | 602 | 470 |
| Depreciation & amort. | 106 | 38 | 47 | -134 | -563 | -815 | -831 | -405 | -312 | -447 | -420 | -450 | -289 | -241 |
| EBIT | 2.562 | 2.189 | 2.404 | 3.076 | 1.884 | 431 | -182 | 2.948 | 2.081 | 4.649 | 6.953 | 2.247 | 313 | 229 |
| Net financials | -62 | 48 | 45 | -46 | -33 | -910 | -1.039 | -1.242 | -1.486 | -1.436 | -1.396 | -573 | -378 | -26 |
| Profit before tax | 2.500 | 2.237 | 2.448 | 3.030 | 1.851 | -269 | -687 | 1.705 | 595 | 3.212 | 5.557 | 1.674 | -65 | 203 |
| Tax | 625 | 556 | 601 | 744 | 408 | 105 | 267 | 375 | 131 | 707 | 1.236 | 373 | -10 | 48 |
| Net profit | 1.875 | 1.681 | 1.848 | 2.286 | 1.443 | -374 | -954 | 1.330 | 464 | 2.505 | 4.321 | 1.301 | -55 | 155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.151 | 6.846 | 7.804 | 10.718 | 9.753 | 11.799 | 10.697 | 10.853 | 11.407 | 16.447 | 14.284 | 14.634 | 17.051 | 7.159 |
| Equity | 2.049 | 3.731 | 3.897 | 4.335 | 3.492 | 1.676 | 722 | 2.052 | 2.516 | 5.021 | 9.342 | 6.643 | 5.588 | 5.743 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.424 | 397 | 0 | 74 |
| Short-term debt | 5.079 | 3.088 | 3.885 | 6.370 | 6.260 | 10.123 | 9.975 | 8.801 | 8.891 | 11.426 | 3.518 | 7.595 | 11.464 | 1.342 |
| Total debt | 5.079 | 3.088 | 3.885 | 6.370 | 6.260 | 10.123 | 9.975 | 8.801 | 8.891 | 11.426 | 4.942 | 7.992 | 11.464 | 1.416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIX-SIGMA ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Tobia Sloth | Management | 0 companies |