| Revenue | DKK 509K | +26% |
| EBITDA | DKK 509K | +26% |
| Net profit | DKK 217K | +117% |
| Total assets | DKK 4,8M | -1% |
| Equity | DKK 628K | +53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43 | -15 | -20 | 180 | 137 | 222 | 408 | 269 | 483 | 187 | 226 | 413 | 406 | 509 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 43 | -15 | -20 | 180 | 137 | 222 | 408 | 269 | 483 | 187 | 226 | 413 | 406 | 509 |
| Depreciation & amort. | -0 | -0 | -0 | -45 | -86 | -110 | -174 | -44 | -97 | -97 | -103 | -97 | -97 | -97 |
| EBIT | 43 | -15 | -20 | 135 | 50 | 111 | 234 | 225 | 386 | 90 | 124 | 316 | 308 | 412 |
| Net financials | 0 | 0 | -0 | -62 | -121 | -114 | -188 | -165 | -139 | -84 | -94 | -140 | -177 | -134 |
| Profit before tax | 43 | -15 | -20 | 72 | -71 | -3 | 46 | 60 | 247 | 5 | 29 | 175 | 131 | 278 |
| Tax | 11 | -4 | -5 | 18 | -16 | -1 | 10 | 22 | 41 | 1 | 6 | 39 | 32 | 61 |
| Net profit | 32 | -11 | -15 | 55 | -55 | -2 | 36 | 38 | 206 | 4 | 23 | 137 | 100 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 200 | 187 | 2.470 | 2.721 | 5.437 | 9.872 | 10.043 | 8.031 | 5.591 | 5.121 | 5.065 | 5.041 | 4.852 | 4.811 |
| Equity | 198 | 186 | 171 | 225 | 170 | 168 | 204 | 242 | 348 | 152 | 175 | 312 | 412 | 628 |
| Long-term debt | 0 | 0 | 0 | 2.210 | 4.348 | 7.030 | 6.446 | 4.244 | 2.208 | 2.064 | 1.931 | 1.810 | 1.661 | 1.513 |
| Short-term debt | 2 | 1 | 2.299 | 285 | 919 | 2.674 | 3.393 | 3.521 | 2.939 | 2.786 | 2.821 | 2.760 | 2.597 | 2.467 |
| Total debt | 2 | 1 | 2.299 | 2.495 | 5.267 | 9.704 | 9.839 | 7.765 | 5.147 | 4.851 | 4.752 | 4.570 | 4.259 | 3.980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2009 | — | — |
KS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TF-100K HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Simon Ellegaard Tøfting | Management | 0 companies |
| Kim Stilling Andersen | Management | 0 companies |