| Revenue | DKK 206K | +45% |
| EBITDA | DKK 206K | +1242% |
| Net profit | DKK 80K | +144% |
| Total assets | DKK 1,7M | -3% |
| Equity | DKK -1,2M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.299 | 1.964 | 1.398 | 999 | 1.834 | 1.215 | 1.345 | 991 | 1.493 | 659 | 116 | 168 | 142 | 206 |
| Staff expenses | -994 | -1.636 | -1.540 | -1.717 | -1.362 | -730 | -737 | -818 | -1.634 | -860 | -68 | -0 | -12 | -0 |
| EBITDA | -125 | 328 | -142 | -718 | 472 | 485 | 607 | 173 | -141 | -201 | 47 | 168 | -18 | 206 |
| Depreciation & amort. | -90 | -200 | -228 | -227 | -90 | -71 | -104 | -109 | -146 | -129 | -113 | -106 | -78 | -59 |
| EBIT | -215 | 127 | -370 | -945 | 382 | 414 | 503 | 64 | -287 | -329 | -66 | 62 | -96 | 147 |
| Net financials | -146 | -123 | -138 | -253 | -117 | -132 | -72 | -71 | -62 | -61 | -41 | -122 | -87 | -66 |
| Profit before tax | -69 | 5 | -508 | -1.198 | 265 | 282 | 431 | -7 | -349 | -391 | -107 | -60 | -183 | 80 |
| Tax | -1 | 4 | -0 | -0 | -0 | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -68 | 1 | -508 | -1.198 | 265 | 272 | 431 | -7 | -349 | -391 | -107 | -60 | -183 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.748 | 6.029 | 4.865 | 5.459 | 3.970 | 3.350 | 2.909 | 3.696 | 3.552 | 3.317 | 3.201 | 3.069 | 1.737 | 1.678 |
| Equity | 556 | 557 | 49 | -1.148 | -883 | -611 | -179 | -186 | -535 | -925 | -1.032 | -1.092 | -1.275 | -1.195 |
| Long-term debt | -3.832 | 4.097 | 3.156 | 3.095 | 2.147 | 1.568 | 1.480 | 1.776 | 1.712 | 1.604 | 1.490 | 1.413 | 662 | 362 |
| Short-term debt | -1.359 | 1.375 | 1.659 | 3.513 | 2.706 | 2.393 | 1.608 | 2.105 | 2.375 | 2.638 | 2.743 | 2.748 | 2.351 | 2.511 |
| Total debt | -5.191 | 5.472 | 4.815 | 6.608 | 4.853 | 3.961 | 3.088 | 3.882 | 4.087 | 4.242 | 4.233 | 4.161 | 3.012 | 2.873 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Audit | Audit | 2004 | — | — |
TF Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| ST Revision | Audit | 0 companies |
| Tommy Frilev Sørensen | Founder | 0 companies |