| Revenue | DKK -636K | +18% |
| EBITDA | DKK -636K | -18% |
| Net profit | DKK 1,3M | +141% |
| Total assets | DKK 27M | -52% |
| Equity | DKK 25,9M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 214 | 154 | 923.446 | 820.637 | 925.953 | 756.967 | 22.759 | -64 | — | -307 | -255 | -537 | -636 |
| Staff expenses | -0 | -0 | -3.272 | -18.585 | -19.099 | -15.094 | -1.063 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.586 | 154 | -29.501 | -11.110 | 10.860 | -14.933 | 20.468 | 5.431 | -151 | -307 | -255 | -537 | -636 |
| Depreciation & amort. | -5.186 | -2.276 | -6.424 | -3.311 | -2.097 | -5.613 | -709 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.400 | -2.122 | -35.925 | -14.420 | 8.763 | -20.546 | 19.759 | 5.431 | -151 | -307 | -255 | -537 | -636 |
| Net financials | -3.132 | -13.425 | -12.774 | -623 | -5.111 | -1.797 | 1.892 | -1.298 | 3.489 | 8.326 | -5.918 | -2.536 | 1.981 |
| Profit before tax | 4.289 | -15.547 | -25.357 | -15.043 | 3.653 | -22.344 | 21.651 | 4.579 | 3.338 | 8.019 | -6.173 | -3.074 | 1.345 |
| Tax | -2.483 | 1.242 | 1.550 | 128 | 94 | 409 | -527 | -0 | 1.072 | 982 | -1.113 | -0 | 92 |
| Net profit | 6.772 | -16.789 | -26.906 | -15.171 | 3.558 | -22.752 | 22.177 | 4.133 | 2.267 | 7.037 | -5.060 | -3.074 | 1.254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120.389 | 103.286 | 116.792 | 189.594 | 172.368 | 127.087 | 61.416 | 57.300 | 60.374 | 69.353 | 70.839 | 56.583 | 27.003 |
| Equity | 103.483 | 86.597 | 41.436 | 27.724 | 31.411 | 10.030 | 31.087 | 36.482 | 36.249 | 43.285 | 37.725 | 25.651 | 25.855 |
| Long-term debt | 0 | 0 | 0 | 10.468 | 0 | 0 | -126 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -16.907 | 16.689 | 75.355 | 151.402 | 140.957 | 117.057 | 30.330 | 20.482 | 22.786 | 24.668 | 31.687 | 30.932 | 1.148 |
| Total debt | -16.907 | 16.689 | 75.355 | 161.870 | 140.957 | 117.057 | 30.330 | 20.482 | 22.786 | 24.668 | 31.687 | 30.932 | 1.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Management | Management | 2015 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Okkels | Management | 0 companies |
| Kenn Thyge Søndergaard | Chief Executive Officer | 0 companies |
| Alex Laudrup | Chairman | 0 companies |
| Claudia Elisabeth Sønderskov Mathiasen | Board of Directors | 0 companies |
| Svend Erik Nielsen | Board of Directors | 0 companies |
| Dines Benned Jensen | Chairman | 0 companies |