| Revenue | DKK -34K | -36% |
| EBITDA | DKK -34K | +36% |
| Net profit | DKK -237K | +37% |
| Total assets | DKK 12,1M | -7% |
| Equity | DKK 11,9M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -160 | 37 | 137 | 992 | 932 | 437 | 27.121 | 52 | 134 | -40 | -53 | -34 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -160 | 37 | 137 | 992 | 932 | 437 | 27.121 | 52 | 134 | -40 | -53 | -34 |
| Depreciation & amort. | 254 | -254 | -267 | -284 | -284 | -284 | -167 | -51 | -42 | -0 | -0 | -0 |
| EBIT | -413 | -217 | -129 | 707 | 648 | 153 | 26.954 | 1 | 91 | -40 | -53 | -34 |
| Net financials | -126 | -109 | -232 | -168 | -34 | -111 | 69 | 121 | -158 | 822 | -433 | -270 |
| Profit before tax | -539 | -163 | -362 | 540 | 614 | 42 | 27.023 | 122 | -67 | 783 | -486 | -304 |
| Tax | -135 | 82 | -373 | 136 | 74 | 10 | 3.400 | 27 | -75 | 172 | -107 | -67 |
| Net profit | -404 | -245 | 11 | 403 | 540 | 33 | 23.623 | 95 | 8 | 610 | -379 | -237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.658 | 20.457 | 21.646 | 22.008 | 22.410 | 20.744 | 41.020 | 3.503 | 12.542 | 13.245 | 12.894 | 12.051 |
| Equity | 12.873 | 12.628 | 12.640 | 13.043 | 13.583 | 13.616 | 37.239 | 2.334 | 12.322 | 12.932 | 12.553 | 11.901 |
| Long-term debt | 5.130 | 5.130 | 6.202 | 6.201 | 6.150 | 921 | 869 | 815 | 0 | 118 | 0 | 0 |
| Short-term debt | 13 | 117 | 465 | 373 | 369 | 3.920 | 2.647 | 87 | 220 | 195 | 341 | 150 |
| Total debt | 5.143 | 5.247 | 6.667 | 6.573 | 6.519 | 4.841 | 3.516 | 903 | 220 | 313 | 341 | 150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Iver C. Weilbach Holding A/S | Company | 100.0% | 100.0% | 2022 |
IVER C. WEILBACHS FOND | Company | 100.0% | 100.0% | 2009 |
WEILBACH A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Frerks | Management | 0 companies |
| Thomas Boelt Barslund | Board of Directors | 0 companies |
| Ole Møller Andreasen | Board of Directors | 0 companies |
| Erik Klitgaard | Chairman | 0 companies |
| Erik Francis Aagaard Green | Board of Directors | 0 companies |
| Peter Munk Tommerup | Chairman | 0 companies |
| Hans Henrik Petersen | Chairman | 0 companies |