| Revenue | DKK 1,9M | -7% |
| EBITDA | DKK -26K | -125% |
| Net profit | DKK -32K | -150% |
| Total assets | DKK 958K | -9% |
| Equity | DKK 434K | -16% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.868 | 2.065 | 2.349 | 2.027 | 2.743 | 3.114 | 2.177 | 1.757 | 1.845 | 2.542 | 2.285 | 2.005 | 2.085 | 1.944 |
| Staff expenses | -1.571 | -1.958 | -1.918 | -1.912 | -2.668 | -3.092 | -2.136 | -1.562 | -1.642 | -1.929 | -1.921 | -1.887 | -1.982 | -1.996 |
| EBITDA | 186 | 107 | 431 | 115 | 76 | 22 | 40 | 196 | 203 | 612 | 427 | 117 | 103 | -26 |
| Depreciation & amort. | -242 | -226 | -200 | -5 | -54 | -65 | -13 | -32 | -70 | -105 | 32 | -3 | -20 | 13 |
| EBIT | -55 | -120 | 231 | 110 | 21 | -43 | 27 | 164 | 133 | 507 | 395 | 114 | 83 | -39 |
| Net financials | -7 | -3 | -5 | -3 | -13 | -30 | -23 | -28 | -17 | -4 | -7 | 0 | -0 | -0 |
| Profit before tax | -54 | -123 | 227 | 107 | 8 | -73 | 4 | 136 | 116 | 503 | 388 | 114 | 83 | -39 |
| Tax | -17 | -30 | 57 | 26 | 6 | -14 | 2 | 35 | 26 | 112 | 86 | 28 | 20 | -8 |
| Net profit | -38 | -93 | 169 | 81 | 1 | -59 | 2 | 101 | 90 | 391 | 302 | 86 | 63 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.296 | 1.113 | 1.316 | 1.310 | 1.677 | 1.471 | 948 | 1.351 | 1.405 | 1.539 | 1.620 | 1.384 | 1.053 | 958 |
| Equity | 751 | 561 | 634 | 613 | 615 | 556 | 558 | 605 | 584 | 865 | 867 | 653 | 516 | 434 |
| Long-term debt | 0 | 0 | 0 | 0 | 357 | 261 | 0 | 192 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -459 | 516 | 682 | 697 | 704 | 653 | 390 | 536 | 810 | 659 | 753 | 726 | 533 | 524 |
| Total debt | -459 | 516 | 682 | 697 | 1.062 | 915 | 390 | 728 | 810 | 659 | 753 | 726 | 533 | 524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAFTON HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Kafton | Management | 0 companies |
| Mette Reff Kafton | Board of Directors | 0 companies |