| Revenue | DKK -12K | +2% |
| EBITDA | DKK -12K | -2% |
| Net profit | DKK 1,7M | +286% |
| Total assets | DKK 3,4M | +108% |
| Equity | DKK 3,3M | +109% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -21 | -21 | -31 | -90 | -142 | -93 | -4 | -10 | -9 | -11 | -12 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -21 | -21 | -31 | -90 | -142 | -93 | -4 | -10 | -9 | -11 | -12 | -12 |
| Depreciation & amort. | 31 | -62 | -62 | -62 | -62 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -83 | -83 | -94 | -152 | -173 | -93 | -4 | -10 | -9 | -11 | -12 | -12 |
| Net financials | 573 | -746 | 650 | 604 | 2.448 | -1.389 | -2.445 | 27 | 51 | 105 | 978 | 461 | 1.754 |
| Profit before tax | 557 | -767 | 602 | 511 | 2.296 | -1.561 | -2.538 | 23 | 41 | 96 | 967 | 449 | 1.742 |
| Tax | 11 | 31 | 18 | -22 | -33 | -38 | 30 | -51 | 7 | -5 | -6 | -3 | -2 |
| Net profit | 546 | -798 | 585 | 533 | 2.329 | -1.523 | -2.568 | 74 | 35 | 102 | 973 | 452 | 1.745 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.420 | 5.750 | 5.801 | 6.155 | 7.750 | 4.962 | 2.447 | 749 | 551 | 543 | 1.409 | 1.618 | 3.359 |
| Equity | 7.000 | 5.702 | 5.751 | 6.097 | 7.717 | 4.936 | 2.368 | 700 | 75 | 176 | 1.149 | 1.601 | 3.346 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 420 | 6 | 26 | 36 | 27 | 26 | 79 | 50 | 476 | 366 | 260 | 16 | 13 |
| Total debt | 420 | 6 | 26 | 36 | 27 | 26 | 79 | 50 | 476 | 366 | 260 | 16 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2019 | — | — |
TB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS SCHMIDT MADSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Schmidt Madsen | Management | 0 companies |
| Thomas Bruun | Management | 0 companies |
| Alissa Nathali Schmidt Madsen | Board of Directors | 0 companies |
| Vibeke Welling Jensen | Board of Directors | 0 companies |
| Trine Sørensen | Chairman | 0 companies |