| Revenue | DKK 29K | -89% |
| EBITDA | DKK -34K | -170% |
| Net profit | DKK -30K | -274% |
| Total assets | DKK 119K | -31% |
| Equity | DKK 107K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 464 | 602 | 453 | 465 | 439 | 349 | 504 | 556 | 21 | 136 | 72 | 32 | 269 | 29 |
| Staff expenses | -267 | -469 | -407 | -425 | -347 | -263 | -355 | -487 | -58 | -50 | -0 | -0 | -220 | -64 |
| EBITDA | 197 | 132 | 46 | 40 | 93 | 86 | 149 | 69 | -38 | 86 | 72 | 32 | 49 | -34 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -26 | -42 | -41 | -35 | -0 | -0 | -20 | -24 | -24 | -4 |
| EBIT | 197 | 132 | 46 | 39 | 66 | 44 | 108 | 34 | -38 | 86 | 52 | 8 | 25 | -38 |
| Net financials | -69 | -76 | -34 | -29 | -64 | -40 | -33 | -34 | -32 | -5 | 3 | 12 | -1 | 0 |
| Profit before tax | 128 | 57 | 12 | 10 | 2 | 4 | 76 | 0 | -70 | 81 | 55 | 20 | 24 | -38 |
| Tax | 34 | 17 | 6 | 5 | 5 | 7 | 20 | 5 | -13 | 19 | 12 | 5 | 7 | -8 |
| Net profit | 94 | 39 | 6 | 5 | -3 | -3 | 56 | -4 | -57 | 62 | 43 | 16 | 17 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 976 | 1.008 | 1.087 | 1.113 | 1.299 | 1.305 | 1.060 | 1.064 | 526 | 211 | 213 | 258 | 172 | 119 |
| Equity | 37 | 76 | 82 | 87 | 84 | 81 | 137 | 133 | 76 | 138 | 181 | 120 | 137 | 107 |
| Long-term debt | 471 | 468 | 490 | 484 | 589 | 556 | 449 | 377 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 469 | 464 | 515 | 541 | 621 | 664 | 474 | 555 | 450 | 72 | 32 | 138 | 34 | 12 |
| Total debt | 939 | 932 | 1.005 | 1.026 | 1.209 | 1.220 | 923 | 932 | 450 | 72 | 32 | 138 | 34 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Edward Mackrill | Management | 0 companies |