| Revenue | DKK -1,3M | -144% |
| EBITDA | DKK -15,3M | -1199% |
| Net profit | DKK 1,8M | -56% |
| Total assets | DKK 221,4M | -22% |
| Equity | DKK 160,5M | -4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -760 | -580 | -727 | -821 | -832 | -946 | -844 | -561 | 8.721 | -596 | -710 | 2.943 | -1.281 |
| Staff expenses | -857 | -3.014 | -526 | -3.001 | -521 | -1.597 | -1.664 | -1.342 | -1.513 | -1.498 | -1.601 | -1.551 | -1.696 |
| EBITDA | -2.481 | -3.594 | -1.253 | -3.822 | -1.354 | -2.543 | -2.508 | -6.573 | 4.053 | -2.142 | -2.965 | 1.392 | -15.301 |
| Depreciation & amort. | -49 | -21 | -7 | -6 | -6 | -3 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.530 | -3.615 | -1.259 | -3.828 | -1.360 | -2.546 | -2.509 | -6.573 | 4.053 | -2.142 | -2.965 | 1.392 | -15.301 |
| Net financials | 21.761 | 31.526 | 17.327 | 21.623 | 8.559 | -17.532 | -5.600 | 1.661 | -23.934 | 9.388 | -30 | 4.114 | 14.854 |
| Profit before tax | 19.232 | 26.591 | 14.923 | 17.478 | 6.955 | -20.080 | -8.113 | -4.916 | -19.881 | 7.246 | -2.995 | 5.506 | -448 |
| Tax | -273 | 20 | 549 | -114 | 1.031 | 1.244 | -972 | 1.545 | 1.184 | 1.133 | -669 | 1.361 | -2.282 |
| Net profit | 19.504 | 26.571 | 14.374 | 17.592 | 5.924 | -21.324 | -7.140 | -6.461 | -21.065 | 6.113 | -2.326 | 4.145 | 1.834 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 154.161 | 150.672 | 154.920 | 134.529 | 178.350 | 192.541 | 224.471 | 219.325 | 201.970 | 271.320 | 275.573 | 284.180 | 221.378 |
| Equity | 56.465 | 82.756 | 96.891 | 114.242 | 119.926 | 111.625 | 136.046 | 129.820 | 122.538 | 172.937 | 171.840 | 167.245 | 160.465 |
| Long-term debt | 97.469 | 66.121 | 56.897 | 19.233 | 56.938 | 79.129 | 87.162 | 88.043 | 76.674 | 94.915 | 102.412 | 115.634 | 59.721 |
| Short-term debt | 227 | 1.795 | 1.133 | 1.054 | 1.485 | 1.787 | 1.262 | 1.463 | 2.757 | 3.468 | 1.320 | 1.301 | 1.192 |
| Total debt | 97.696 | 67.915 | 58.030 | 20.287 | 58.423 | 80.915 | 88.424 | 89.505 | 79.432 | 98.383 | 103.732 | 116.935 | 60.913 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENSO ApS | Company | 25.0% | 25.0% | 2007 |
FIRMAINVEST HOLDING A/S | Company | 25.0% | 66.7% | 2007 |
SIMBA ApS | Company | 25.0% | 25.0% | 2007 |
BYBEN ApS | Company | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bruno Pedersen | Management | 0 companies |
| Peter Bøgild | Board of Directors | 0 companies |
| Kirsten Grønbæk | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |