| Revenue | DKK -46K | +10% |
| EBITDA | DKK -46K | -10% |
| Net profit | DKK -293K | -472% |
| Total assets | DKK 16M | +97% |
| Equity | DKK 1,1M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | -22 | 159 | 147 | 340 | 299 | -132 | 6 | 235 | 378 | -148 | -92 | -42 | -46 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 238 | -22 | 159 | 147 | 340 | 299 | -132 | 6 | 235 | 378 | -148 | -92 | -42 | -46 |
| Depreciation & amort. | -106 | -106 | -106 | -106 | -106 | -106 | -106 | -106 | -106 | -106 | -0 | -0 | -0 | -26 |
| EBIT | 133 | -128 | 53 | 41 | 234 | 193 | -238 | -99 | 130 | 272 | -148 | -92 | -42 | -72 |
| Net financials | -116 | -133 | -124 | -117 | -90 | -83 | -82 | -99 | -82 | -61 | -9 | -18 | -23 | -303 |
| Profit before tax | 17 | -261 | -71 | -76 | 145 | 111 | -320 | -199 | 48 | 211 | -157 | -109 | -65 | -374 |
| Tax | 4 | -65 | -29 | -17 | 32 | 24 | -70 | -44 | 10 | 48 | -37 | -23 | -14 | -81 |
| Net profit | 13 | -196 | -42 | -59 | 113 | 86 | -250 | -155 | 37 | 163 | -120 | -86 | -51 | -293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.015 | 3.562 | 3.371 | 3.167 | 3.330 | 3.192 | 2.898 | 2.828 | 2.699 | 3.356 | 1.977 | 2.172 | 8.141 | 16.033 |
| Equity | 49 | -147 | -189 | -247 | -135 | -48 | -298 | -453 | -416 | 388 | 1.576 | 1.490 | 1.439 | 1.146 |
| Long-term debt | 3.399 | 3.233 | 3.063 | 2.875 | 2.682 | 2.487 | 2.292 | 2.095 | 1.889 | 1.683 | 0 | 0 | 5.195 | 13.354 |
| Short-term debt | 565 | 475 | 496 | 539 | 734 | 697 | 842 | 1.118 | 1.152 | 1.023 | 401 | 682 | 1.507 | 1.526 |
| Total debt | 3.964 | 3.708 | 3.559 | 3.415 | 3.415 | 3.184 | 3.134 | 3.213 | 3.040 | 2.706 | 401 | 682 | 6.702 | 14.880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B(T)S HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Skab | Management | 0 companies |