| Revenue | DKK 631K | -50% |
| EBITDA | DKK 288K | -69% |
| Net profit | DKK 237K | -69% |
| Total assets | DKK 1M | -58% |
| Equity | DKK 504K | -71% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 995 | 659 | 971 | 637 | 516 | 768 | 611 | 810 | 279 | 561 | 702 | 694 | 1.260 | 631 |
| Staff expenses | -835 | -603 | -854 | -762 | -601 | -424 | -371 | -371 | -364 | -366 | -350 | -342 | -342 | -343 |
| EBITDA | 160 | 56 | 117 | -126 | -85 | 344 | 240 | 439 | -85 | 194 | 351 | 352 | 918 | 288 |
| Depreciation & amort. | -0 | -0 | -309 | -224 | -5 | -8 | -13 | -10 | -36 | -37 | -23 | -5 | -0 | -0 |
| EBIT | 160 | 56 | -192 | -350 | -91 | 336 | 227 | 429 | -121 | 157 | 328 | 347 | 918 | 288 |
| Net financials | -60 | -77 | -81 | -95 | -30 | -34 | -29 | -29 | -29 | 3 | 11 | 40 | 88 | 36 |
| Profit before tax | 99 | -21 | -273 | -444 | -120 | 302 | 198 | 400 | -150 | 160 | 339 | 387 | 1.006 | 325 |
| Tax | 39 | 1 | 15 | -45 | 1 | 72 | 53 | 102 | -26 | 42 | 87 | 98 | 247 | 88 |
| Net profit | 60 | -22 | -288 | -400 | -121 | 230 | 145 | 297 | -124 | 118 | 252 | 290 | 759 | 237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.971 | 2.999 | 2.790 | 440 | 199 | 460 | 507 | 1.008 | 771 | 818 | 1.152 | 1.448 | 2.482 | 1.038 |
| Equity | 191 | 109 | -180 | -579 | -701 | -470 | -325 | -28 | 348 | 466 | 718 | 1.008 | 1.767 | 504 |
| Long-term debt | 1.128 | 1.085 | 1.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.653 | 1.806 | 1.964 | 1.019 | 900 | 931 | 832 | 1.034 | 423 | 352 | 434 | 440 | 715 | 534 |
| Total debt | 2.781 | 2.890 | 2.970 | 1.019 | 900 | 931 | 832 | 1.034 | 423 | 352 | 434 | 440 | 715 | 534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AEDIFICO HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Torsten Linck | Management | 0 companies |