| Revenue | DKK 237K | +52% |
| EBITDA | DKK -309K | -24% |
| Net profit | DKK -320K | -21% |
| Total assets | DKK 211K | -29% |
| Equity | DKK -547K | -130% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 79 | 129 | 558 | 362 | 282 | 356 | 425 | 156 | 237 |
| Staff expenses | -91 | -80 | -40 | -603 | -430 | -254 | -352 | -397 | -405 | -545 |
| EBITDA | 47 | -1 | 89 | -45 | -68 | 28 | 4 | 28 | -249 | -309 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 47 | -1 | 89 | -45 | -68 | 28 | 4 | 28 | -249 | -309 |
| Net financials | 0 | 0 | -0 | 4 | -3 | -0 | -2 | -1 | -14 | -11 |
| Profit before tax | 47 | -1 | 88 | -40 | -71 | 27 | 2 | 28 | -264 | -320 |
| Tax | 8 | 1 | 25 | 1 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 40 | -2 | 64 | -41 | -71 | 27 | 2 | 28 | -264 | -320 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 162 | 297 | 266 | 148 | 116 | 333 | 256 | 299 | 211 |
| Equity | 27 | 26 | 89 | 48 | -23 | -3 | -1 | 26 | -238 | -547 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 200 | 137 | 207 | 218 | 45 | 119 | 244 | 230 | 537 | 758 |
| Total debt | 200 | 137 | 207 | 218 | 45 | 119 | 244 | 230 | 537 | 758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2008 | |
| Individual | 66.7% | 66.7% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Sugar | Management | 0 companies |