| Revenue | DKK 822K | -39% |
| EBITDA | DKK 116K | -75% |
| Net profit | DKK 45K | -86% |
| Total assets | DKK 1,2M | -6% |
| Equity | DKK 901K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 0 | 246 | 376 | 376 | 494 | 454 | 716 | 689 | 1.004 | 610 | 1.081 | 1.347 | 822 |
| Staff expenses | -0 | -0 | -101 | -261 | -312 | -375 | -444 | -494 | -762 | -799 | -553 | -816 | -886 | -705 |
| EBITDA | 3 | 0 | 146 | 115 | 64 | 103 | 10 | 222 | -73 | 173 | 57 | 264 | 461 | 116 |
| Depreciation & amort. | -0 | -0 | -32 | -60 | -44 | -13 | -13 | -14 | -35 | -36 | -51 | -54 | -46 | -43 |
| EBIT | 3 | 0 | 114 | 56 | 20 | 90 | -2 | 208 | -109 | 137 | 6 | 210 | 414 | 74 |
| Net financials | -8 | -343 | -1 | -17 | -2 | -4 | -0 | -2 | 0 | -2 | -2 | -4 | -9 | -3 |
| Profit before tax | -6 | -343 | 113 | 39 | 18 | 86 | -3 | 206 | -109 | 135 | 3 | 206 | 405 | 71 |
| Tax | -0 | -0 | 28 | 10 | 4 | 20 | -1 | 46 | -25 | 38 | 7 | 28 | 91 | 26 |
| Net profit | -6 | -343 | 85 | 29 | 14 | 65 | -2 | 160 | -84 | 98 | -3 | 178 | 315 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 343 | 0 | 219 | 307 | 383 | 389 | 334 | 527 | 554 | 579 | 574 | 853 | 1.312 | 1.236 |
| Equity | 126 | 78 | 85 | 116 | 130 | 195 | 193 | 353 | 269 | 367 | 364 | 542 | 856 | 901 |
| Long-term debt | 0 | 0 | 0 | 129 | 33 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -217 | 0 | 134 | 61 | 220 | 198 | 141 | 174 | 285 | 212 | 210 | 311 | 456 | 335 |
| Total debt | -217 | 0 | 134 | 190 | 253 | 193 | 141 | 174 | 285 | 212 | 210 | 311 | 456 | 335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TØ | Founder | 2006 | — | — |
PE Unofficial title | Unofficial title | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Ørskov Preben-Andersen | Founder | 0 companies |
| Poul Ege Poulsen | Unofficial title | 0 companies |