| Revenue | DKK 1M | +34% |
| EBITDA | DKK 1M | +34% |
| Net profit | DKK 726K | +44% |
| Total assets | DKK 17,6M | +4% |
| Equity | DKK 9,6M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 943 | 959 | 750 | 809 | 963 | 1.041 | 712 | 816 | 860 | 857 | 833 | 768 | 1.026 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 697 | 548 | 546 | 589 | 2.244 | 1.041 | 712 | 816 | 860 | 857 | 833 | 768 | 1.026 |
| Depreciation & amort. | 302 | 2.249 | -1.828 | -179 | 929 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 395 | -1.701 | -1.282 | 411 | 1.316 | 1.041 | 712 | 816 | 860 | 857 | 833 | 768 | 1.026 |
| Net financials | -735 | -478 | -473 | -388 | -375 | -225 | -166 | -256 | -79 | -115 | 939 | -117 | -96 |
| Profit before tax | -340 | -2.178 | -1.754 | 23 | 941 | 816 | 545 | 559 | 781 | 742 | 1.772 | 652 | 931 |
| Tax | -0 | 331 | -0 | -0 | 88 | -0 | -0 | -0 | -0 | 70 | 391 | 146 | 204 |
| Net profit | -340 | -2.510 | -1.754 | 23 | 853 | 816 | 545 | 559 | 781 | 672 | 1.382 | 506 | 726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.922 | 9.160 | 7.272 | 7.368 | 8.000 | 7.964 | 7.944 | 8.404 | 8.947 | 9.368 | 12.000 | 16.916 | 17.591 |
| Equity | -2.260 | -4.770 | -6.525 | -6.502 | -5.649 | 836 | 1.381 | 1.940 | 2.721 | 3.393 | 8.395 | 8.901 | 9.627 |
| Long-term debt | 6.420 | 6.420 | 13.324 | 13.122 | 6.420 | 5.807 | 5.535 | 5.479 | 5.202 | 4.994 | 0 | 6.588 | 6.299 |
| Short-term debt | 7.762 | 7.511 | 473 | 748 | 7.229 | 1.321 | 1.028 | 985 | 1.024 | 982 | 3.285 | 982 | 1.104 |
| Total debt | 14.182 | 13.931 | 13.797 | 13.870 | 13.649 | 7.128 | 6.563 | 6.464 | 6.226 | 5.975 | 3.285 | 7.570 | 7.403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2008 | — | — |
HH Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bruun Jensen | Management | 0 companies |
| Henrik Holdorf Strandberg-Clausen | Management | 0 companies |
| Henrik Frimodt Pedersen | Board of Directors | 0 companies |
| Kristian Andreas Korfits Jensen | Board of Directors | 0 companies |
| Jacob Steentoft | Board of Directors | 0 companies |
| Bjarne Lindrum Petersen | Board of Directors | 0 companies |