| Revenue | DKK -329K | -108% |
| EBITDA | DKK -449K | -236% |
| Net profit | DKK -344K | -232% |
| Total assets | DKK 2,2M | -70% |
| Equity | DKK 1,5M | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.003 | 1.223 | 3.437 | 7.349 | 4.966 | 4.587 | 6.374 | 2.976 | 2.333 | 3.851 | 7.014 | 4.028 | -329 |
| Staff expenses | -1.398 | -953 | -2.444 | -5.342 | -4.257 | -4.092 | -4.551 | -2.861 | -2.197 | -3.645 | -6.378 | -3.699 | -120 |
| EBITDA | 84 | 269 | 993 | 2.007 | 709 | 495 | 1.823 | 115 | 137 | 201 | 636 | 329 | -449 |
| Depreciation & amort. | -30 | -32 | -33 | -52 | -60 | -24 | -26 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 55 | 237 | 960 | 1.955 | 648 | 471 | 1.797 | 115 | 137 | 201 | 636 | 329 | -449 |
| Net financials | 2 | -1 | -12 | -17 | -82 | -19 | 19 | 19 | -1 | -16 | -6 | 6 | 11 |
| Profit before tax | 57 | 237 | 948 | 1.939 | 567 | 452 | 1.816 | 134 | 136 | 186 | 630 | 335 | -437 |
| Tax | 16 | 59 | 260 | 483 | 125 | 106 | 1.428 | -0 | -152 | -201 | 138 | 74 | -93 |
| Net profit | 41 | 178 | 688 | 1.456 | 442 | 346 | 388 | 134 | 287 | 386 | 492 | 260 | -344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 788 | 1.511 | 5.562 | 13.065 | 12.682 | 10.619 | 9.751 | 6.239 | 5.961 | 6.479 | 8.531 | 7.480 | 2.213 |
| Equity | 482 | 660 | 1.348 | 2.804 | 2.245 | 2.150 | 2.192 | 2.126 | 713 | 1.100 | 1.591 | 1.852 | 1.507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 75 | 0 | 138 | 74 | 0 |
| Short-term debt | 294 | 843 | 4.214 | 10.262 | 10.436 | 8.470 | 7.559 | 4.098 | 5.172 | 5.379 | 6.801 | 5.554 | 705 |
| Total debt | 294 | 843 | 4.214 | 10.262 | 10.436 | 8.470 | 7.559 | 4.113 | 5.248 | 5.379 | 6.939 | 5.629 | 705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANTRIALS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Balchen | Chief Executive Officer | 0 companies |
| Carsten Sennov | Board of Directors | 0 companies |
| Benny Kim Hofmann | Chairman | 0 companies |