| Revenue | DKK 4M | -14% |
| EBITDA | DKK -105K | -198% |
| Net profit | DKK 1,1M | -9% |
| Total assets | DKK 9,4M | +14% |
| Equity | DKK 1,7M | -9% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.287 | 5.003 | 4.392 | 4.639 | 3.993 |
| Staff expenses | -5.839 | -4.478 | -4.313 | -4.532 | -4.098 |
| EBITDA | 2.447 | 525 | 79 | 107 | -105 |
| Depreciation & amort. | -99 | -0 | -0 | -0 | -0 |
| EBIT | 2.349 | 525 | 79 | 107 | -105 |
| Net financials | 1.069 | 1.052 | 1.462 | 1.176 | 1.224 |
| Profit before tax | 3.418 | 1.576 | 1.541 | 1.283 | 1.119 |
| Tax | 524 | 107 | 7 | 22 | -25 |
| Net profit | 2.894 | 1.470 | 1.533 | 1.262 | 1.144 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.427 | 8.497 | 9.313 | 8.285 | 9.434 |
| Equity | 3.849 | 2.519 | 2.653 | 1.814 | 1.658 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.578 | 5.978 | 6.660 | 6.471 | 7.776 |
| Total debt | 4.578 | 5.978 | 6.660 | 6.471 | 7.776 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2020 |
TB Chief Executive Officer | Chief Executive Officer | 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2013 – 2020 | |
| Board of Directors | 2013 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schriver Nilsson | Management | 0 companies |
| Thomas Barfod | Chief Executive Officer | 0 companies |
| Jeanne Balle Nilsson | Board of Directors | 0 companies |
| Birgitte Storm Barfod | Board of Directors | 0 companies |