| Revenue | DKK 512K | -4% |
| EBITDA | DKK 93K | +7575% |
| Net profit | DKK 27K | +124% |
| Total assets | DKK 585K | -75% |
| Equity | DKK 58K | +24% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | -91 | -29 | 16 | 70 | -16 | 612 | 647 | 549 | 533 | 512 |
| Staff expenses | -0 | -0 | -0 | -0 | -240 | -0 | -441 | -556 | -459 | -520 | -419 |
| EBITDA | -68 | -91 | -29 | 16 | -170 | -16 | 171 | 91 | 88 | 1 | 93 |
| Depreciation & amort. | -48 | -32 | -29 | -29 | -29 | -29 | -44 | -58 | -29 | -29 | -22 |
| EBIT | -116 | -123 | -58 | -13 | -199 | -45 | 127 | 33 | 59 | -28 | 71 |
| Net financials | -96 | -96 | -57 | -21 | -33 | -44 | -34 | -30 | -168 | -99 | -30 |
| Profit before tax | -212 | -219 | -115 | -34 | -232 | -88 | 93 | 2 | -109 | -127 | 41 |
| Tax | 88 | -69 | -26 | -5 | 63 | -117 | 27 | 9 | -67 | -18 | 15 |
| Net profit | -221 | -150 | -88 | -29 | -295 | 29 | 66 | -7 | -42 | -109 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.611 | 2.402 | 2.346 | 2.346 | 2.003 | 2.091 | 2.358 | 2.457 | 2.323 | 2.342 | 585 |
| Equity | -528 | 123 | 34 | 106 | 111 | 140 | 206 | 199 | 157 | 47 | 58 |
| Long-term debt | 1.685 | 1.476 | 1.339 | 1.219 | 1.104 | 997 | 882 | 768 | 654 | 540 | 0 |
| Short-term debt | 1.453 | 803 | 973 | 1.021 | 789 | 954 | 1.269 | 1.490 | 1.513 | 1.754 | 527 |
| Total debt | 3.138 | 2.279 | 2.311 | 2.240 | 1.892 | 1.951 | 2.151 | 2.258 | 2.167 | 2.294 | 527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2006 | — | — |
TS Founder | Founder | 2006 | — | — |
JS Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOJA HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
TROJA HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| John Georg Serwin | Management | 0 companies |
| Thomas Serwin | Founder | 0 companies |
| Jacob Serwin | Founder | 0 companies |