| Revenue | DKK 975K | -39% |
| EBITDA | DKK -68K | -116% |
| Net profit | DKK -277K | -380% |
| Total assets | DKK 1,4M | -11% |
| Equity | DKK 540K | -34% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.607 | 2.896 | 3.138 | 3.088 | 2.402 | 2.187 | 2.442 | 2.338 | 2.239 | 1.856 | 1.222 | 1.587 | 975 |
| Staff expenses | -2.434 | -2.622 | -2.617 | -2.584 | -1.544 | -1.697 | -1.847 | -1.989 | -1.981 | -1.656 | -1.047 | -1.155 | -1.040 |
| EBITDA | 1.173 | 273 | 521 | 504 | 857 | 491 | 596 | 348 | 258 | 200 | 176 | 431 | -68 |
| Depreciation & amort. | -688 | -547 | -605 | -350 | -270 | -225 | -305 | -244 | -201 | -227 | -207 | -274 | -255 |
| EBIT | 485 | -274 | -83 | 154 | 587 | 265 | 290 | 105 | 57 | -27 | -31 | 157 | -323 |
| Net financials | -402 | -341 | -332 | -226 | -199 | -118 | -99 | -57 | -53 | -33 | -19 | -30 | -32 |
| Profit before tax | 83 | -614 | -415 | -73 | 388 | 147 | 192 | 48 | 4 | -60 | -50 | 127 | -355 |
| Tax | 19 | -152 | -95 | -14 | 93 | 34 | 44 | 11 | 4 | -0 | -11 | 28 | -78 |
| Net profit | 63 | -462 | -321 | -58 | 295 | 113 | 148 | 37 | 0 | -59 | -39 | 99 | -277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.977 | 4.331 | 3.727 | 3.608 | 2.828 | 3.319 | 2.934 | 2.691 | 2.793 | 1.899 | 2.109 | 1.550 | 1.375 |
| Equity | 613 | 151 | -170 | 223 | 518 | 631 | 779 | 816 | 816 | 757 | 718 | 817 | 540 |
| Long-term debt | 2.037 | 1.335 | 1.128 | 583 | 268 | 236 | 598 | 478 | 320 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.142 | 2.812 | 2.769 | 2.803 | 2.025 | 2.399 | 1.461 | 1.291 | 1.547 | 1.032 | 1.292 | 606 | 787 |
| Total debt | 4.179 | 4.147 | 3.897 | 3.386 | 2.292 | 2.636 | 2.059 | 1.768 | 1.867 | 1.032 | 1.292 | 606 | 787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Christian Riise | Management | 0 companies |
| Michael Lassen Schmidt | Board of Directors | 0 companies |