| Revenue | DKK 469K | -5% |
| EBITDA | DKK 469K | -5% |
| Net profit | DKK 27K | -91% |
| Total assets | DKK 15,7M | +1% |
| Equity | DKK 4,6M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 48 | 70 | 56 | 11 | -13 | 61 | 236 | 310 | 250 | 267 | 496 | 469 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6 | 48 | 70 | 56 | 11 | -13 | 61 | 236 | 310 | 250 | 267 | 496 | 469 |
| Depreciation & amort. | -0 | -33 | -33 | -33 | -34 | -35 | -16 | -62 | -63 | -63 | -76 | -102 | -107 |
| EBIT | 6 | 15 | 37 | 24 | -23 | -49 | 45 | 173 | 247 | 187 | 191 | 395 | 362 |
| Net financials | 0 | 8 | 104 | 265 | 337 | 116 | 433 | 484 | 386 | 1.016 | 450 | -109 | -307 |
| Profit before tax | 6 | 22 | 141 | 289 | 314 | 67 | 478 | 657 | 633 | 1.203 | 640 | 286 | 55 |
| Tax | -0 | -23 | 0 | 0 | -5 | -25 | 3 | 48 | 49 | 42 | 17 | -15 | 28 |
| Net profit | 6 | 46 | 140 | 289 | 319 | 92 | 475 | 609 | 584 | 1.161 | 623 | 301 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.195 | 4.298 | 4.362 | 4.496 | 5.277 | 6.607 | 7.310 | 9.572 | 8.476 | 10.033 | 15.254 | 15.520 | 15.686 |
| Equity | 45 | 90 | 231 | 519 | 898 | 991 | 1.466 | 2.075 | 2.618 | 3.740 | 4.323 | 4.584 | 4.571 |
| Long-term debt | 2.846 | 2.864 | 2.858 | 2.859 | 2.846 | 2.843 | 3.630 | 4.716 | 1.809 | 1.726 | 4.099 | 3.978 | 3.865 |
| Short-term debt | 1.304 | 1.344 | 1.273 | 1.118 | 1.533 | 2.773 | 2.215 | 2.781 | 4.048 | 4.568 | 6.833 | 6.958 | 7.250 |
| Total debt | 4.150 | 4.208 | 4.131 | 3.977 | 4.379 | 5.616 | 5.845 | 7.498 | 5.857 | 6.294 | 10.932 | 10.936 | 11.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Founder | Founder | 2005 | — | — |
MP Founder | Founder | 2005 | — | — |
AM Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Schlüter | Founder | 0 companies |
| Marina Pegushina Pedersen | Founder | 0 companies |
| Ane Marie Schlüter-Arentsen | Founder | 0 companies |