| Revenue | DKK -186K | +208% |
| EBITDA | DKK -186K | -208% |
| Net profit | DKK 17,3M | +285% |
| Total assets | DKK 199,7M | +15% |
| Equity | DKK 153,7M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -67 | -41 | -28 | -23 | -26 | -15 | -25 | -21 | -36 | -23 | -23 | -60 | -186 |
| Staff expenses | -131 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -371 | -89 | -41 | -28 | -23 | -26 | -15 | -25 | -21 | -36 | -23 | -23 | -60 | -186 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -371 | -89 | -41 | -28 | -23 | -26 | -15 | -25 | -21 | -36 | -23 | -23 | -60 | -186 |
| Net financials | 54 | 2.676 | 8.891 | 7.733 | 4.527 | 15.377 | 22.710 | 14.627 | 14.177 | 21.967 | 11.643 | 14.469 | 4.460 | 17.369 |
| Profit before tax | -316 | 2.587 | 8.850 | 7.705 | 4.504 | 15.350 | 22.696 | 14.602 | 14.156 | 21.931 | 11.620 | 14.446 | 4.400 | 17.183 |
| Tax | -108 | -34 | -21 | -15 | -11 | -170 | -16 | -7 | 1 | -80 | -92 | -87 | -96 | -113 |
| Net profit | -209 | 2.621 | 8.871 | 7.720 | 4.515 | 15.520 | 22.711 | 14.609 | 14.156 | 22.011 | 11.712 | 14.533 | 4.495 | 17.295 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.199 | 8.245 | 16.962 | 24.768 | 29.471 | 43.691 | 66.249 | 78.464 | 93.028 | 134.844 | 155.831 | 169.801 | 173.248 | 199.700 |
| Equity | 2.674 | 5.295 | 14.166 | 21.886 | 26.401 | 41.721 | 63.432 | 77.041 | 90.397 | 111.108 | 121.820 | 134.953 | 137.948 | 153.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.108 | 17.518 | 17.941 | 18.376 | 18.824 |
| Short-term debt | 3.524 | 2.950 | 2.796 | 2.882 | 3.070 | 1.971 | 2.817 | 1.423 | 2.631 | 6.628 | 16.493 | 16.907 | 16.924 | 27.132 |
| Total debt | 3.524 | 2.950 | 2.796 | 2.882 | 3.070 | 1.971 | 2.817 | 1.423 | 2.631 | 23.736 | 34.011 | 34.848 | 35.300 | 45.956 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2005 | — | — |
TB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TVR ApS | Company | 50.0% | 50.0% | 2005 |
TBH HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Rye Fredborg | Management | 0 companies |
| Torben Bertin Hein | Management | 0 companies |