| Revenue | DKK 354K | -8% |
| EBITDA | DKK 8K | -73% |
| Net profit | DKK 5K | -78% |
| Total assets | DKK 369K | -8% |
| Equity | DKK 237K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 781 | 505 | 504 | 905 | 1.100 | 500 | 379 | 296 | 336 | 431 | 451 | 420 | 385 | 354 |
| Staff expenses | -666 | -423 | -433 | -886 | -1.029 | -491 | -335 | -282 | -307 | -351 | -366 | -349 | -355 | -346 |
| EBITDA | 115 | 81 | 71 | 19 | 71 | 8 | 44 | 14 | 29 | 80 | 85 | 71 | 30 | 8 |
| Depreciation & amort. | -10 | -15 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 105 | 66 | 65 | 13 | 65 | 8 | 44 | 14 | 29 | 80 | 85 | 71 | 30 | 8 |
| Net financials | -3 | -1 | -1 | -1 | -2 | -3 | -1 | -1 | -1 | -1 | -2 | -4 | 0 | -2 |
| Profit before tax | 102 | 65 | 64 | 12 | 63 | 5 | 43 | 13 | 29 | 79 | 83 | 67 | 30 | 6 |
| Tax | 27 | 16 | 16 | 3 | 14 | 1 | 8 | 3 | 6 | 18 | 18 | 15 | 7 | 1 |
| Net profit | 75 | 49 | 48 | 9 | 49 | 4 | 35 | 10 | 22 | 61 | 65 | 52 | 23 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 377 | 342 | 403 | 457 | 326 | 233 | 305 | 392 | 349 | 461 | 413 | 467 | 403 | 369 |
| Equity | 179 | 180 | 179 | 138 | 187 | 166 | 201 | 186 | 208 | 269 | 276 | 269 | 232 | 237 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 198 | 162 | 224 | 315 | 137 | 64 | 97 | 205 | 137 | 192 | 136 | 192 | 166 | 126 |
| Total debt | 198 | 162 | 224 | 315 | 137 | 64 | 97 | 205 | 137 | 192 | 136 | 192 | 166 | 126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2007 | — | — |
IL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Brinck Harder | Management | 0 companies |
| Ivan Langmach Jacobsen | Management | 0 companies |