| Revenue | DKK 20K | -99% |
| EBITDA | DKK -350K | -155% |
| Net profit | DKK 1,3M | +71% |
| Total assets | DKK 2,2M | -19% |
| Equity | DKK 2,1M | +164% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 607 | 757 | 857 | 653 | 799 | 711 | -188 | 556 | 481 | 1.518 | 1.022 | -1.981 | 2.077 | 20 |
| Staff expenses | -646 | -695 | -624 | -823 | -834 | -929 | -240 | -1.113 | -1.433 | -1.589 | -1.524 | -1.781 | -1.440 | -370 |
| EBITDA | -39 | 62 | 233 | -170 | -35 | -218 | -428 | -557 | -952 | -71 | -502 | -3.762 | 636 | -350 |
| Depreciation & amort. | 31 | 31 | -34 | -13 | -8 | -4 | -1 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -70 | 31 | 199 | -183 | -43 | -221 | -429 | -560 | -952 | -71 | -502 | -3.762 | 636 | -350 |
| Net financials | -137 | -92 | -79 | -102 | -75 | -144 | -29 | -55 | -84 | -81 | -316 | -298 | 124 | 1.616 |
| Profit before tax | -206 | -60 | 119 | -285 | -118 | -365 | -458 | -615 | -1.036 | -152 | -818 | -4.060 | 760 | 1.267 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -19 | -88 | -75 | -120 | -0 | -31 |
| Net profit | -206 | -60 | 119 | -285 | -118 | -365 | -458 | -604 | -1.017 | -64 | -742 | -3.940 | 760 | 1.298 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 704 | 592 | 876 | 888 | 1.078 | 1.532 | 1.356 | 2.641 | 2.532 | 3.112 | 4.313 | 3.611 | 2.736 | 2.217 |
| Equity | -1.109 | -1.169 | -1.050 | -1.335 | -1.453 | -1.818 | -2.276 | -2.880 | -3.897 | -3.961 | -4.703 | -8.643 | 790 | 2.088 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 26 | 26 | 8.618 | 0 | 0 |
| Short-term debt | 1.813 | 1.762 | 1.926 | 2.224 | 2.531 | 3.350 | 3.632 | 5.521 | 6.420 | 7.047 | 8.991 | 3.636 | 1.946 | 129 |
| Total debt | 1.813 | 1.762 | 1.926 | 2.224 | 2.531 | 3.350 | 3.632 | 5.521 | 6.429 | 7.073 | 9.017 | 12.254 | 1.946 | 129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2013 | — | — |
SC Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEEN IVERSEN A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Steen Iversen | Management | 0 companies |
| Svend Christian Brorson | Founder | 0 companies |