| Revenue | DKK 330K | +132% |
| EBITDA | DKK 330K | +132% |
| Net profit | DKK 217K | +158% |
| Total assets | DKK 2,2M | +12% |
| Equity | DKK 129K | +247% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -8 | -3 | 8 | 4 | 26 | 23 | 26 | 31 | 30 | 73 | 92 | 142 | 330 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -8 | -3 | 8 | 4 | 26 | 23 | 26 | 31 | 30 | 73 | 92 | 142 | 330 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 | -34 | -34 | -34 | -34 |
| EBIT | -19 | -8 | -3 | 8 | 4 | 26 | 23 | 26 | 31 | -4 | 39 | 58 | 108 | 296 |
| Net financials | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | -41 | -0 | -1 | -1 | 0 | -17 |
| Profit before tax | -17 | -7 | -2 | 10 | 4 | 26 | 23 | 26 | -10 | -4 | 38 | 57 | 108 | 278 |
| Tax | -5 | -2 | -3 | -3 | -7 | 6 | 5 | 6 | 1 | -1 | 8 | 8 | 24 | 61 |
| Net profit | -13 | -5 | 1 | 12 | 12 | 20 | 18 | 20 | -11 | -3 | 30 | 49 | 84 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.427 | 2.415 | 2.414 | 2.424 | 2.428 | 2.456 | 2.479 | 2.505 | 2.559 | 2.164 | 2.210 | 1.919 | 1.968 | 2.205 |
| Equity | -36 | -40 | -39 | -27 | -15 | 5 | 23 | 43 | 32 | -251 | -221 | -172 | -88 | 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 165 | 185 | 206 | 0 | 26 | 26 | 1.923 | 1.853 | 1.810 |
| Short-term debt | 2.392 | 2.362 | 2.338 | 2.319 | 2.299 | 2.286 | 2.270 | 2.256 | 2.301 | 2.263 | 2.271 | 26 | 45 | 101 |
| Total debt | 2.392 | 2.362 | 2.338 | 2.319 | 2.299 | 2.451 | 2.456 | 2.461 | 2.301 | 2.289 | 2.297 | 1.949 | 1.898 | 1.911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2013 | — | — |
JB Management | Management | 2009 | — | — |
PA Management | Management | 2009 | — | — |
JF Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TBI3 Holding ApS | Company | 100.0% | 100.0% | 2020 |
FUGL HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Fugl | Management | 0 companies |
| John Blak Fugl | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jimmy Fugl | Management | 0 companies |