| Revenue | DKK 1,9M | +225% |
| EBITDA | DKK 431K | +115% |
| Net profit | DKK 410K | +114% |
| Total assets | DKK 3M | -28% |
| Equity | DKK -251K | +62% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.011 | -3.068 | 21.317 | 5.000 | 8.192 | 18.891 | 12.285 | 8.796 | 21.153 | 8.402 | 27.915 | 597 | 1.942 |
| Staff expenses | -3.885 | -3.883 | -3.916 | -2.480 | -1.103 | -1.253 | -1.255 | -1.059 | -983 | -1.050 | -1.038 | -1.013 | -911 |
| EBITDA | 48 | -6.951 | -1.530 | -1.693 | -512 | 596 | 245 | -5.772 | 220 | 183 | 654 | -2.901 | 431 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 48 | -6.951 | -1.530 | -1.693 | -512 | 596 | 245 | -5.772 | 220 | 183 | 654 | -2.901 | 431 |
| Net financials | 545 | 728 | -566 | -262 | 241 | -251 | -282 | -206 | -215 | -129 | -107 | -148 | -85 |
| Profit before tax | 593 | -6.222 | -2.096 | -1.955 | -270 | 344 | -38 | -5.978 | 5 | 54 | 547 | -3.049 | 346 |
| Tax | 187 | -1.524 | 1.040 | -68 | 14 | -10 | -113 | -160 | -225 | -77 | -559 | -88 | -64 |
| Net profit | 406 | -4.698 | -3.137 | -1.887 | -284 | 354 | 75 | -5.818 | 231 | 130 | 1.106 | -2.961 | 410 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.458 | 29.051 | 24.654 | 13.127 | 11.406 | 12.013 | 13.861 | 11.954 | 8.083 | 8.243 | 7.741 | 4.197 | 3.015 |
| Equity | 13.727 | 9.028 | 3.892 | 2.005 | 1.721 | 2.075 | 2.150 | -3.668 | 1.063 | 1.193 | 2.300 | -661 | -251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 96 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.074 | 18.339 | 19.915 | 10.528 | 9.106 | 9.193 | 10.824 | 14.748 | 6.223 | 6.532 | 3.811 | 3.228 | 2.620 |
| Total debt | 17.074 | 18.339 | 19.915 | 10.528 | 9.106 | 9.193 | 10.824 | 14.780 | 6.319 | 6.532 | 3.811 | 3.228 | 2.620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2007 | — | — |
SF Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TIME GROUP A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Farre Vestergaard | Management | 0 companies |
| Sten Faarup Andersen | Management | 0 companies |
| Anders Vestergaard Borrits | Board of Directors | 0 companies |
| Rune Vestergaard Borrits | Chairman | 0 companies |
| Jon Søberg | Chairman | 0 companies |
| Ib Allan Jakobsen | Board of Directors | 0 companies |
| Katty Busack | Board of Directors | 0 companies |
| Kurt Mikkelsen | Board of Directors | 0 companies |
| Erik Sindberg | Board of Directors | 0 companies |