| Revenue | DKK 14,8M | +27% |
| EBITDA | DKK 14,9M | -29% |
| Net profit | DKK 4,6M | -62% |
| Total assets | DKK 241M | +1% |
| Equity | DKK 5,3M | +598% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -111 | -33 | -8 | -23 | -26 | -27 | 150 | 3.434 | 11.625 | 14.821 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -111 | -33 | -8 | -23 | -26 | -27 | 172 | 16.342 | 21.048 | 14.926 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -111 | -33 | -8 | -23 | -26 | -27 | 172 | 16.342 | 21.048 | 14.926 |
| Net financials | 2 | 1 | 0 | -0 | -0 | -0 | -0 | -165 | 12.184 | 4.027 | -8.969 |
| Profit before tax | -6 | -61 | -19 | -5 | -23 | -26 | -27 | -15 | 15.618 | 15.652 | 5.852 |
| Tax | 3 | 24 | 7 | 2 | -5 | -6 | -6 | -3 | 3.436 | 3.524 | 1.287 |
| Net profit | -8 | -85 | -26 | -6 | -18 | -20 | -21 | -12 | 12.182 | 12.128 | 4.565 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54 | 12.777 | 11.638 | 13.342 | 16.057 | 18.816 | 41.919 | 146.322 | 216.719 | 237.681 | 240.991 |
| Equity | 42 | 2.556 | 2.530 | 4.524 | 4.506 | 17.486 | 35.465 | 50.453 | 62.635 | 763 | 5.328 |
| Long-term debt | 0 | 10.188 | 8.795 | 8.302 | 10.366 | 708 | 117 | 79.710 | 140.500 | 228.067 | 223.760 |
| Short-term debt | 13 | 32 | 101 | 232 | 830 | 208 | 5.904 | 15.456 | 9.721 | 2.715 | 5.744 |
| Total debt | 13 | 10.220 | 8.896 | 8.535 | 11.197 | 916 | 6.021 | 95.167 | 150.221 | 230.782 | 229.504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2014 | — | — |
KD Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM DENCHER JOHANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Færch | Management | 0 companies |
| Kim Dencher Johansen | Management | 0 companies |