| Revenue | DKK 286K | +152% |
| EBITDA | DKK 286K | +152% |
| Net profit | DKK -109K | -50% |
| Total assets | DKK 11,1M | -6% |
| Equity | DKK 5,3M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 988 | 1.033 | 1.042 | 1.024 | 1.024 | 1.002 | 1.007 | 699 | 420 | 1.236 | 82 | 593 | 113 | 286 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 988 | 1.033 | 1.042 | 1.024 | 1.024 | 1.002 | 1.007 | 699 | -293 | 1.260 | 82 | 593 | 113 | 286 |
| Depreciation & amort. | 88 | -87 | -87 | -87 | -88 | -97 | -103 | -103 | -103 | -66 | -225 | -87 | -120 | -168 |
| EBIT | 901 | 946 | 954 | 937 | 936 | 905 | 904 | 597 | -396 | 1.195 | -143 | 506 | -7 | 117 |
| Net financials | -1.086 | -1.029 | -602 | -460 | -391 | -240 | -207 | -168 | -125 | -166 | -35 | -40 | -58 | -214 |
| Profit before tax | -186 | -84 | 352 | 477 | 545 | 665 | 697 | 429 | -522 | 1.029 | -177 | 466 | -64 | -97 |
| Tax | -46 | -22 | 58 | 106 | 123 | 147 | 153 | 94 | -115 | 332 | -40 | 97 | 8 | 12 |
| Net profit | -139 | -62 | 294 | 372 | 422 | 519 | 544 | 335 | -407 | 697 | -137 | 369 | -72 | -109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.439 | 13.351 | 13.526 | 13.182 | 13.124 | 13.357 | 13.199 | 13.085 | 12.963 | 7.153 | 9.734 | 9.800 | 11.886 | 11.134 |
| Equity | -190 | 19 | 1.460 | 2.445 | 2.867 | 3.386 | 3.929 | 4.264 | 4.570 | 5.267 | 5.130 | 5.499 | 5.426 | 5.317 |
| Long-term debt | 10.336 | 9.828 | 9.221 | 8.329 | 7.900 | 7.282 | 6.620 | 6.024 | 5.459 | 507 | 3.059 | 2.996 | 5.193 | 4.673 |
| Short-term debt | 3.014 | 3.156 | 2.595 | 2.092 | 1.971 | 2.217 | 2.109 | 2.188 | 2.440 | 1.364 | 1.546 | 1.306 | 1.267 | 1.144 |
| Total debt | 13.350 | 12.984 | 11.816 | 10.421 | 9.871 | 9.499 | 8.729 | 8.212 | 7.899 | 1.871 | 4.604 | 4.302 | 6.460 | 5.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TK 67 HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Kær | Management | 0 companies |