| Revenue | DKK 0 | — |
| EBITDA | DKK -126K | +80% |
| Net profit | DKK 73K | -83% |
| Total assets | DKK 2,3M | +35% |
| Equity | DKK 952K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.636 | 2.773 | 2.678 | 2.845 | 2.760 | 3.203 | 3.100 | 3.155 | 3.825 | 4.204 | 4.078 | 1.084 | 0 |
| Staff expenses | -1.046 | -1.290 | -963 | -986 | -1.095 | -1.334 | -1.397 | -1.441 | -1.606 | -1.703 | -1.638 | -450 | -16 |
| EBITDA | 323 | 19 | 203 | 304 | 246 | 68 | 129 | 36 | 377 | 196 | 287 | -623 | -126 |
| Depreciation & amort. | -141 | -160 | -130 | -123 | -35 | -35 | -35 | -36 | -43 | -46 | -46 | -0 | -0 |
| EBIT | 183 | -141 | 74 | 182 | 210 | 33 | 94 | 0 | 334 | 150 | 241 | -623 | -126 |
| Net financials | -19 | -24 | -16 | -10 | -0 | -2 | -1 | -1 | 10 | 8 | 13 | 1.159 | 219 |
| Profit before tax | 163 | -166 | 58 | 171 | 210 | 31 | 93 | -1 | 344 | 158 | 254 | 536 | 93 |
| Tax | 44 | 1 | -0 | 26 | 46 | 8 | 24 | -1 | 74 | 35 | 58 | 117 | 20 |
| Net profit | 120 | -167 | 58 | 146 | 164 | 23 | 68 | 1 | 270 | 123 | 197 | 419 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 817 | 811 | 695 | 565 | 765 | 556 | 644 | 647 | 1.151 | 1.076 | 1.113 | 1.722 | 2.324 |
| Equity | 217 | 12 | 70 | 216 | 379 | 202 | 271 | 271 | 542 | 464 | 661 | 879 | 952 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 601 | 799 | 625 | 349 | 386 | 354 | 373 | 375 | 610 | 612 | 452 | 843 | 1.372 |
| Total debt | 601 | 799 | 625 | 349 | 386 | 354 | 373 | 375 | 610 | 612 | 452 | 843 | 1.372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THÉRÈSE HAMILTON HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Therese Birgit Maria Hamilton | Management | 0 companies |