| Revenue | DKK 1,8M | -39% |
| EBITDA | DKK -1,2M | -25724% |
| Net profit | DKK -5,7M | -42% |
| Total assets | DKK 63,5M | -3% |
| Equity | DKK -20,3M | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.336 | 4.100 | 2.661 | 15.434 | 5.814 | 8.242 | 914 | 8.317 | 2.901 | 1.765 |
| Staff expenses | -0 | -3.379 | -3.806 | -3.387 | -2.944 | -3.382 | -3.474 | -3.143 | -2.894 | -2.904 |
| EBITDA | 47.331 | 721 | -1.145 | -2.889 | 3.638 | 4.844 | -2.560 | 5.174 | 5 | -1.197 |
| Depreciation & amort. | -24.334 | -913 | -5.722 | 612 | 1.069 | -1.158 | -1.312 | -1.087 | -1.238 | -1.141 |
| EBIT | 22.998 | -192 | -6.867 | -3.501 | 2.568 | 3.687 | -3.872 | 4.087 | -1.233 | -2.339 |
| Net financials | -1.655 | -1.753 | -3.163 | -2.411 | -2.473 | -2.412 | -2.883 | -2.589 | -2.757 | -3.346 |
| Profit before tax | 24.206 | -1.945 | -10.030 | -5.913 | 96 | 1.275 | -6.755 | 1.497 | -3.990 | -5.685 |
| Tax | 6.051 | -398 | -1.930 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 18.154 | -1.547 | -8.100 | -5.913 | 96 | 1.275 | -6.755 | 1.497 | -3.990 | -5.685 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.023 | 60.128 | 61.565 | 65.264 | 67.856 | 68.856 | 65.797 | 66.713 | 65.474 | 63.485 |
| Equity | 1.000 | -547 | -816 | -6.729 | -6.633 | -5.358 | -12.114 | -10.616 | -14.606 | -20.291 |
| Long-term debt | -38.182 | 53.945 | 51.518 | 57.282 | 67.389 | 65.348 | 64.590 | 70.654 | 69.739 | 68.521 |
| Short-term debt | -4.841 | 6.730 | 10.863 | 13.943 | 7.100 | 8.867 | 13.321 | 6.675 | 10.341 | 15.255 |
| Total debt | -43.023 | 60.675 | 62.381 | 71.225 | 74.489 | 74.215 | 77.911 | 77.329 | 80.080 | 83.776 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Frøkjær | Management | 0 companies |