| Revenue | DKK 1,5M | -23% |
| EBITDA | DKK 131K | -82% |
| Net profit | DKK 120K | -80% |
| Total assets | DKK 1,8M | -31% |
| Equity | DKK 280K | -61% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 845 | 1.255 | 1.308 | 1.755 | 1.476 | 1.987 | 1.840 | 2.617 | 2.386 | 2.561 | 2.060 | 2.481 | 2.021 | 1.547 |
| Staff expenses | -746 | -722 | -631 | -907 | -917 | -830 | -916 | -930 | -1.078 | -931 | -921 | -1.130 | -1.275 | -1.417 |
| EBITDA | 99 | 534 | 677 | 848 | 560 | 1.039 | 923 | 1.687 | 1.309 | 1.630 | 1.139 | 1.351 | 746 | 131 |
| Depreciation & amort. | 56 | -21 | -40 | -40 | -38 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 42 | 513 | 637 | 808 | 521 | 1.039 | 923 | 1.687 | 1.309 | 1.630 | 1.139 | 1.351 | 746 | 131 |
| Net financials | -18 | -6 | -5 | -5 | -8 | -17 | -17 | -11 | -7 | -9 | -20 | -10 | 4 | 25 |
| Profit before tax | 24 | 506 | 631 | 804 | 513 | 1.022 | 906 | 1.676 | 1.301 | 1.621 | 1.118 | 1.341 | 750 | 156 |
| Tax | 16 | 134 | 161 | 191 | 114 | 290 | 201 | 370 | 287 | 357 | 246 | 300 | 165 | 36 |
| Net profit | 9 | 373 | 470 | 612 | 399 | 731 | 706 | 1.306 | 1.014 | 1.264 | 872 | 1.041 | 585 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 524 | 942 | 1.349 | 1.619 | 1.537 | 1.387 | 2.013 | 2.895 | 2.533 | 3.169 | 1.883 | 2.935 | 2.644 | 1.821 |
| Equity | 137 | 510 | 630 | 792 | 591 | 922 | 1.128 | 1.935 | 1.139 | 1.389 | 997 | 1.166 | 710 | 280 |
| Long-term debt | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 383 | 287 | 357 | 246 | 300 | 165 | 36 |
| Short-term debt | 387 | 432 | 719 | 627 | 946 | 464 | 885 | 578 | 1.107 | 1.423 | 640 | 1.469 | 1.769 | 1.505 |
| Total debt | 387 | 432 | 719 | 827 | 946 | 464 | 885 | 961 | 1.394 | 1.780 | 886 | 1.769 | 1.934 | 1.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS BODEKÆR HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bodekær Thomsen | Management | 0 companies |