| Revenue | DKK 173K | +4% |
| EBITDA | DKK 82K | +42% |
| Net profit | DKK 49K | +95% |
| Total assets | DKK 755K | +4% |
| Equity | DKK 503K | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 424 | 365 | 463 | 592 | 646 | 640 | 550 | 613 | 334 | 0 | 158 | 167 | 173 |
| Staff expenses | -293 | -277 | -381 | -506 | -534 | -539 | -593 | -518 | -122 | -0 | -0 | -0 | -0 |
| EBITDA | 131 | 88 | 82 | 85 | 111 | 102 | -43 | 96 | 126 | 42 | 33 | 57 | 82 |
| Depreciation & amort. | 11 | -11 | -11 | -11 | -13 | -13 | -13 | -13 | -13 | -19 | -22 | -22 | -19 |
| EBIT | 120 | 77 | 71 | 74 | 99 | 89 | -56 | 83 | 113 | 24 | 11 | 36 | 63 |
| Net financials | -43 | -45 | 0 | -58 | -30 | -25 | -35 | -26 | -10 | -7 | -8 | -3 | 0 |
| Profit before tax | 77 | 33 | 71 | 16 | 68 | 64 | -91 | 57 | 103 | 17 | 4 | 32 | 63 |
| Tax | 19 | 27 | 19 | -3 | 18 | 16 | -19 | -0 | 23 | 4 | 1 | 7 | 14 |
| Net profit | 58 | 6 | 51 | 19 | 51 | 48 | -73 | 57 | 80 | 13 | 3 | 25 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 807 | 769 | 756 | 767 | 880 | 851 | 831 | 813 | 790 | 741 | 713 | 722 | 755 |
| Equity | 173 | 179 | 230 | 249 | 300 | 348 | 276 | 332 | 413 | 426 | 429 | 454 | 503 |
| Long-term debt | 251 | 251 | 232 | 111 | 147 | 302 | 284 | 201 | 149 | 93 | 96 | 21 | 0 |
| Short-term debt | 382 | 319 | 271 | 391 | 416 | 182 | 272 | 280 | 229 | 222 | 188 | 248 | 251 |
| Total debt | 634 | 570 | 503 | 502 | 563 | 484 | 556 | 481 | 378 | 315 | 284 | 268 | 251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Founder | Founder | 2007 | — | — |
AD Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Irene Lauritzen Madsen | Founder | 0 companies |
| Anette Dybdal Hansen | Founder | 0 companies |