| Revenue | DKK 5,7M | +45% |
| EBITDA | DKK 5,7M | +45% |
| Net profit | DKK 1,8M | +413% |
| Total assets | DKK 30,5M | -8% |
| Equity | DKK 11,5M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -11 | -122 | -1.416 | 4.687 | 4.398 | 5.107 | 4.729 | 6.048 | 4.872 | 6.717 | 3.953 | 5.730 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -11 | -122 | -1.416 | 4.687 | 4.398 | 5.107 | 4.729 | 6.048 | 4.872 | 6.717 | 3.953 | 5.730 |
| Depreciation & amort. | -0 | -0 | -0 | -222 | -2.654 | -2.892 | -2.773 | -2.773 | -2.654 | -2.773 | -2.776 | -3.120 | -3.149 |
| EBIT | -28 | -11 | -122 | -1.638 | 2.034 | 1.506 | 2.334 | 1.956 | 3.394 | 2.099 | 3.941 | 833 | 2.581 |
| Net financials | 714 | -97 | 619 | -244 | -927 | -834 | -774 | -628 | -404 | -395 | -303 | -462 | -347 |
| Profit before tax | 685 | -108 | 497 | -1.882 | 1.107 | 672 | 1.560 | 1.327 | 2.990 | 1.705 | 3.639 | 370 | 2.234 |
| Tax | -0 | -0 | 0 | -573 | 267 | 148 | 343 | 292 | 660 | 378 | 739 | 23 | 456 |
| Net profit | 685 | -108 | 497 | -1.309 | 840 | 524 | 1.217 | 1.035 | 2.330 | 1.327 | 2.900 | 347 | 1.778 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60 | 90 | 248 | 64.326 | 45.616 | 42.521 | 39.680 | 36.960 | 34.197 | 36.736 | 36.433 | 33.168 | 30.526 |
| Equity | -529 | -637 | 19 | -1.290 | 0 | 524 | 1.741 | 2.776 | 5.106 | 6.433 | 9.333 | 9.680 | 11.458 |
| Long-term debt | 0 | 0 | 0 | 0 | 30.539 | 26.520 | 22.998 | 19.243 | 15.124 | 15.157 | 10.554 | 6.980 | 2.880 |
| Short-term debt | 589 | 727 | 229 | 65.616 | 15.077 | 15.477 | 14.770 | 14.479 | 12.845 | 13.646 | 14.307 | 14.235 | 13.460 |
| Total debt | 589 | 727 | 229 | 65.616 | 45.616 | 41.997 | 37.769 | 33.722 | 27.969 | 28.804 | 24.862 | 21.216 | 16.339 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Founder | Founder | 2007 | — | — |
JL Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TLJ HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Fabienke | Founder | 0 companies |
| Jens Lars Riise | Management | 0 companies |
| Jens Ahle Mouridsen | Board of Directors | 0 companies |