| Revenue | DKK 0 | — |
| EBITDA | DKK -1K | -100% |
| Net profit | DKK 4K | -99% |
| Total assets | DKK 751K | -41% |
| Equity | DKK 504K | -44% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.382 | 10.463 | 9.163 | 9.300 | 19.926 | 2 | 0 | 18 | 32 | 0 |
| Staff expenses | -5.043 | -4.665 | -3.779 | -3.831 | -3.830 | -7 | -0 | -0 | -0 | -0 |
| EBITDA | 1.874 | 1.763 | 1.924 | 2.323 | 12.311 | -10 | 496 | 18 | 506 | -1 |
| Depreciation & amort. | -721 | 665 | 134 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.153 | 1.098 | 1.791 | 2.323 | 12.311 | -10 | 496 | 18 | 506 | -1 |
| Net financials | -215 | -86 | -92 | -38 | -3 | -30 | -21 | -6 | 8 | 6 |
| Profit before tax | 937 | 1.012 | 1.699 | 2.285 | 12.308 | -40 | 475 | 12 | 514 | 5 |
| Tax | 234 | 262 | 416 | 542 | 2.725 | -9 | 105 | 3 | 113 | 1 |
| Net profit | 703 | 751 | 1.283 | 1.743 | 9.583 | -31 | 370 | 9 | 401 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.471 | 4.044 | 4.262 | 4.415 | 14.807 | 5.304 | 3.595 | 1.699 | 1.265 | 751 |
| Equity | 1.000 | 500 | 500 | 500 | 500 | 469 | 840 | 509 | 901 | 504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.150 | 3.380 | 3.660 | 3.784 | 14.172 | 4.834 | 2.755 | 1.190 | 365 | 247 |
| Total debt | 4.150 | 3.380 | 3.660 | 3.784 | 14.172 | 4.834 | 2.755 | 1.190 | 365 | 247 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2005 | — | — |
RT | Audit | 2011 | — | — |
TS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 0.0% | 2016 | |
TS HOLDING, HILLERØD ApS | Company | 50.0% | 0.0% | 2016 |
REVIPRO A/S | Company | 50.0% | 100.0% | 2016 |
CKMA Holding IVS | Company | 10.0% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Stryhn | Management | 0 companies |
| Rud Torben Christiansen | Audit | 0 companies |
| Tine Stryhn | Management | 0 companies |
| Dorthe Smed Harder | Board of Directors | 0 companies |
| Thomas Thøger Jensen | Board of Directors | 0 companies |
| Lars Harder | Chairman | 0 companies |
| Steen Henrik Gilfelt | Board of Directors | 0 companies |
| Morten Riise Andersen | Board of Directors | 0 companies |