| Revenue | DKK 917K | +347% |
| EBITDA | DKK -510K | -349% |
| Net profit | DKK -470K | -498% |
| Total assets | DKK 3,2M | -59% |
| Equity | DKK 1,1M | -63% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 3.727 | 3.101 | 1.629 | 205 | 917 |
| Staff expenses | -1.311 | -1.304 | -1.220 | -0 | -1.427 |
| EBITDA | 2.416 | 1.813 | 409 | 205 | -510 |
| Depreciation & amort. | -14 | 8 | -31 | -66 | -93 |
| EBIT | 2.402 | 1.805 | 378 | 139 | -603 |
| Net financials | 3 | 15 | 6 | 12 | 0 |
| Profit before tax | 2.405 | 1.820 | 384 | 151 | -603 |
| Tax | 590 | 427 | 84 | 33 | -133 |
| Net profit | 1.815 | 1.393 | 299 | 118 | -470 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 5.038 | 4.556 | 8.025 | 7.843 | 3.192 |
| Equity | 4.291 | 3.884 | 2.883 | 3.001 | 1.101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 747 | 670 | 5.138 | 4.813 | 2.066 |
| Total debt | 747 | 670 | 5.138 | 4.813 | 2.066 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TF Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
CK Management | Management | 2005 – 2015 |
JM Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2005 – 2016 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2016 – 2019 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2005 – 2016 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Foster-Mortensen | Chief Executive Officer | 0 companies |
| Carsten Kjær Christiansen | Management | 0 companies |
| Jacob Madsen | Management | 0 companies |
| Aage Søndergaard Nielsen | Chairman | 0 companies |
| Torben Christensen | Chairman | 0 companies |
| Brian Ravn Jensen | Board of Directors | 0 companies |
| Anders Stahlschmidt | Board of Directors | 0 companies |
| Lars Brøchner Nielsen | Chairman | 0 companies |
| Ida Vad Jønsson | Board of Directors | 0 companies |
| Kim Christensen | Chairman | 0 companies |