| Revenue | DKK 4,4M | -19% |
| EBITDA | DKK 2,1M | -34% |
| Net profit | DKK 1,3M | -45% |
| Total assets | DKK 4,7M | -10% |
| Equity | DKK 2,7M | -20% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.307 | 1.395 | 1.326 | 1.779 | 1.248 | 1.715 | 2.446 | 2.074 | 1.818 | 1.917 | 4.005 | 5.471 | 4.433 |
| Staff expenses | -781 | -1.077 | -825 | -599 | -1.118 | -1.070 | -1.457 | -1.380 | -1.144 | -1.120 | -2.051 | -2.280 | -2.333 |
| EBITDA | 106 | -114 | 67 | -211 | 130 | 645 | 989 | 694 | 675 | 797 | 1.954 | 3.191 | 2.100 |
| Depreciation & amort. | -55 | -55 | -63 | -10 | -98 | -90 | -140 | -150 | -205 | -313 | -357 | -171 | -419 |
| EBIT | 50 | -169 | 4 | -221 | 32 | 555 | 849 | 544 | 469 | 484 | 1.597 | 3.019 | 1.681 |
| Net financials | -2 | -24 | -30 | -33 | -42 | -14 | -23 | -13 | -23 | -28 | -49 | -7 | -15 |
| Profit before tax | 48 | -194 | -26 | -255 | -10 | 542 | 826 | 533 | 447 | 455 | 1.548 | 3.012 | 1.666 |
| Tax | 8 | -0 | -0 | -0 | -0 | 81 | 184 | 120 | 99 | 136 | 374 | 622 | 344 |
| Net profit | 40 | -194 | -26 | -24 | -10 | 460 | 642 | 414 | 347 | 319 | 1.174 | 2.390 | 1.322 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 562 | 451 | 437 | 795 | 814 | 1.034 | 1.435 | 1.502 | 1.794 | 1.755 | 3.692 | 5.159 | 4.654 |
| Equity | 231 | 41 | 15 | -9 | -19 | 442 | 784 | 697 | 645 | 613 | 1.488 | 3.377 | 2.699 |
| Long-term debt | 122 | 92 | 211 | 22 | 157 | 0 | 0 | 157 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 210 | 317 | 211 | 781 | 676 | 592 | 643 | 622 | 1.130 | 1.142 | 2.204 | 1.778 | 1.875 |
| Total debt | 332 | 410 | 421 | 804 | 833 | 592 | 643 | 779 | 1.130 | 1.142 | 2.204 | 1.778 | 1.875 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T & B INVEST ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Michael Jensen | Management | 0 companies |