| Revenue | DKK 150K | -36% |
| EBITDA | DKK -58K | -311% |
| Net profit | DKK -111K | -631% |
| Total assets | DKK 1,3M | +47% |
| Equity | DKK 702K | -14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -676 | -493 | — | — | 1.319 | 1.278 | 1.753 | 2.150 | 1.431 | 22 | 220 | 194 | 235 | 150 |
| Staff expenses | -492 | -386 | -0 | -0 | -857 | -1.085 | -1.578 | -1.764 | -1.191 | -183 | -209 | -209 | -208 | -208 |
| EBITDA | -60 | -31 | 0 | 0 | 462 | 194 | 175 | 386 | 240 | -161 | 11 | -14 | 27 | -58 |
| Depreciation & amort. | -62 | -38 | -0 | -0 | -117 | -126 | -140 | -163 | -165 | -107 | -38 | -27 | -5 | -73 |
| EBIT | -122 | -69 | 0 | 0 | 345 | 68 | 36 | 222 | 74 | -268 | -27 | -42 | 22 | -131 |
| Net financials | -24 | -1 | 0 | 0 | -17 | 5 | -22 | -26 | -18 | 0 | -3 | 3 | 9 | -7 |
| Profit before tax | -108 | -69 | 0 | 0 | 328 | 74 | 14 | 196 | 56 | -267 | -30 | -39 | 31 | -138 |
| Tax | -27 | -16 | -0 | -0 | 72 | 18 | 6 | 48 | 14 | -58 | -4 | -6 | 10 | -27 |
| Net profit | -80 | -52 | 0 | 0 | 256 | 56 | 7 | 148 | 42 | -210 | -25 | -33 | 21 | -111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 942 | 994 | 0 | 0 | 1.907 | 1.701 | 2.552 | 3.136 | 2.012 | 1.131 | 981 | 880 | 900 | 1.323 |
| Equity | 289 | 341 | 0 | 0 | 806 | 862 | 869 | 1.017 | 1.060 | 850 | 825 | 792 | 812 | 702 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 2 | 16 | 0 |
| Short-term debt | -652 | -607 | 0 | 0 | 1.013 | 780 | 1.611 | 2.043 | 900 | 235 | 114 | 76 | 67 | 596 |
| Total debt | -652 | -607 | 0 | 0 | 1.013 | 780 | 1.611 | 2.043 | 900 | 235 | 138 | 78 | 83 | 596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2004 | — | — |
OW Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CK AF 1999 ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Stensdal Knudsen | Management | 0 companies |
| Ole Wiile Carlsen | Management | 0 companies |