| Revenue | DKK 1,8M | +8% |
| EBITDA | DKK 944K | +861% |
| Net profit | DKK 13K | +102% |
| Total assets | DKK 16,7M | -2% |
| Equity | DKK 3,4M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 10 | -29 | 765 | 1.931 | 3.542 | 5.357 | 5.613 | 3.680 | 3.760 | 3.090 | 2.441 | 1.700 | 1.840 |
| Staff expenses | -0 | -0 | -3 | -116 | -630 | -1.922 | -3.489 | -4.081 | -2.612 | -2.750 | -3.487 | -2.833 | -1.449 | -896 |
| EBITDA | 83 | 44 | -32 | 649 | 1.301 | 1.620 | 1.868 | 1.532 | 1.067 | 1.010 | -396 | -393 | 98 | 944 |
| Depreciation & amort. | -0 | 17 | -0 | -3 | -7 | -1 | -101 | -148 | -346 | -488 | -674 | -579 | -512 | -490 |
| EBIT | 83 | 27 | -32 | 646 | 1.295 | 1.619 | 1.767 | 1.384 | 722 | 522 | -1.071 | -972 | -413 | 455 |
| Net financials | -8 | -17 | -33 | -81 | -97 | -189 | -167 | -343 | -346 | -148 | -972 | -615 | -509 | -433 |
| Profit before tax | 76 | 10 | -66 | 565 | 1.198 | 1.430 | 1.600 | 1.041 | 375 | 374 | -2.043 | -1.587 | -922 | 22 |
| Tax | 21 | 4 | -10 | 141 | 296 | 338 | 347 | 235 | 100 | 90 | -408 | -339 | -196 | 9 |
| Net profit | 55 | 6 | -56 | 424 | 902 | 1.092 | 1.253 | 806 | 275 | 285 | -1.635 | -1.248 | -726 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 304 | 554 | 1.355 | 2.796 | 5.114 | 8.617 | 15.498 | 19.049 | 16.318 | 18.771 | 19.440 | 18.555 | 17.068 | 16.688 |
| Equity | -27 | -21 | -76 | 348 | 1.250 | 2.342 | 3.595 | 4.401 | 4.676 | 4.960 | 3.325 | 4.077 | 3.350 | 3.364 |
| Long-term debt | 249 | 532 | 1.270 | 0 | 1.684 | 290 | 656 | 0 | 0 | 203 | 3.063 | 3.000 | 3.000 | 3.000 |
| Short-term debt | 331 | 574 | 1.432 | 2.449 | 3.864 | 5.971 | 11.248 | 14.648 | 11.634 | 13.465 | 13.053 | 11.479 | 10.718 | 10.324 |
| Total debt | 331 | 574 | 1.432 | 2.449 | 3.864 | 6.261 | 11.903 | 14.648 | 11.634 | 13.669 | 16.115 | 14.479 | 13.718 | 13.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2011 | — | — |
SJ Management | Management | 2014 | — | — |
LL Management | Management | 2013 | — | — |
RF Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BY TS ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Erik Kristensen | Management | 0 companies |
| Simon Jungersen Frimann | Management | 0 companies |
| Lene Lundgren | Management | 0 companies |
| Rikke Fischer | Management | 0 companies |