| Revenue | DKK 132K | +542% |
| EBITDA | DKK 50K | +123% |
| Net profit | DKK -322K | +36% |
| Total assets | DKK 6,1M | -2% |
| Equity | DKK 2,3M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 10 | -11 | 119 | 136 | 157 | 141 | 41 | 152 | 21 | 132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -154 | -64 | -235 | -82 |
| EBITDA | 11 | 2 | 13 | 10 | -11 | 56 | 61 | 76 | 53 | -112 | 88 | -214 | 50 |
| Depreciation & amort. | -0 | -0 | -0 | 27 | 27 | -27 | -27 | -27 | -27 | -74 | -109 | -120 | -132 |
| EBIT | 11 | 2 | 13 | -17 | -38 | 29 | 33 | 49 | 26 | -186 | -20 | -334 | -83 |
| Net financials | 224 | 3.497 | 298 | 430 | -82 | -59 | -189 | 140 | 121 | 147 | -316 | -177 | -248 |
| Profit before tax | 226 | 3.523 | 324 | 413 | -119 | -10 | -158 | 189 | 147 | -39 | -336 | -511 | -331 |
| Tax | -27 | -1 | -44 | 28 | 135 | -44 | -0 | -0 | -0 | 15 | 39 | -5 | -9 |
| Net profit | 254 | 3.524 | 368 | 385 | -254 | 34 | -158 | 189 | 147 | -54 | -375 | -506 | -322 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.926 | 9.356 | 6.801 | 6.171 | 5.203 | 5.147 | 4.728 | 4.853 | 4.845 | 6.435 | 7.491 | 6.174 | 6.076 |
| Equity | 3.585 | 7.015 | 4.633 | 4.808 | 3.954 | 3.885 | 3.463 | 3.544 | 3.580 | 3.526 | 3.151 | 2.645 | 2.323 |
| Long-term debt | 2.293 | 2.293 | 1.219 | 1.219 | 1.219 | 1.219 | 1.219 | 1.256 | 1.191 | 1.148 | 1.670 | 1.642 | 1.602 |
| Short-term debt | 48 | 48 | 949 | 144 | 30 | 30 | 35 | 50 | 74 | 1.762 | 2.660 | 1.882 | 2.151 |
| Total debt | 2.341 | 2.341 | 2.168 | 1.363 | 1.249 | 1.249 | 1.254 | 1.306 | 1.265 | 2.909 | 4.330 | 3.524 | 3.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Niebuhr Juliussen | Management | 0 companies |