| Revenue | DKK -70K | -121% |
| EBITDA | DKK -81K | -125% |
| Net profit | DKK -92K | -151% |
| Total assets | DKK 555K | -33% |
| Equity | DKK 321K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 107 | 389 | 334 | 324 | 267 | 158 | -61 | 419 | 188 | 748 | 712 | 191 | 337 | -70 |
| Staff expenses | -69 | -359 | -8 | -219 | -224 | -144 | -207 | -511 | -513 | -374 | -137 | -354 | -11 | -10 |
| EBITDA | 38 | 30 | 326 | 105 | 43 | 15 | -268 | -92 | -325 | 374 | 575 | -163 | 326 | -81 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -44 | -76 | -0 |
| EBIT | 38 | 30 | 326 | 105 | 43 | 15 | -268 | -92 | -325 | 374 | 564 | -206 | 249 | -81 |
| Net financials | 185 | -2 | -4 | -4 | -1 | -4 | -12 | -4 | -7 | -10 | -29 | -28 | -16 | -33 |
| Profit before tax | 224 | 28 | 321 | 101 | 42 | 10 | -280 | -96 | -332 | 364 | 535 | -235 | 233 | -114 |
| Tax | -73 | 7 | 81 | 24 | 9 | 3 | -59 | -20 | -72 | 81 | 122 | -48 | 52 | -22 |
| Net profit | 297 | 21 | 241 | 77 | 33 | 8 | -221 | -76 | -260 | 283 | 413 | -186 | 181 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 686 | 302 | 878 | 1.323 | 433 | 870 | 750 | 985 | 392 | 988 | 1.033 | 744 | 835 | 555 |
| Equity | -99 | -78 | 162 | 239 | 272 | 279 | 58 | -18 | -278 | 5 | 418 | 232 | 413 | 321 |
| Long-term debt | 0 | 0 | 15 | 24 | 9 | 3 | 0 | 0 | 42 | 76 | 170 | 50 | 41 | 0 |
| Short-term debt | 785 | 380 | 700 | 1.060 | 152 | 588 | 691 | 1.003 | 628 | 907 | 444 | 462 | 382 | 234 |
| Total debt | 785 | 380 | 716 | 1.084 | 161 | 591 | 691 | 1.003 | 670 | 983 | 613 | 512 | 423 | 234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2008 | — | — |
AE Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS KRISTENSEN ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Kristensen | Management | 0 companies |
| Anders Engelbrecht | Management | 0 companies |