| Revenue | DKK 457K | -19% |
| EBITDA | DKK 23K | +152% |
| Net profit | DKK 23K | +152% |
| Total assets | DKK 637K | -8% |
| Equity | DKK 587K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 949 | 897 | 877 | 923 | 935 | 1.063 | 1.057 | 1.033 | 1.008 | 1.044 | 824 | 814 | 566 | 457 |
| Staff expenses | -529 | -603 | -626 | -649 | -664 | -695 | -780 | -667 | -690 | -755 | -626 | -729 | -517 | -350 |
| EBITDA | 191 | 74 | -5 | 63 | 67 | 142 | 123 | 118 | 116 | 119 | 37 | -0 | -44 | 23 |
| Depreciation & amort. | -10 | -10 | -10 | -10 | -23 | -23 | -23 | -23 | -94 | -85 | -31 | -15 | -0 | -0 |
| EBIT | 181 | 64 | -15 | 53 | 44 | 119 | 100 | 95 | 22 | 34 | 5 | -15 | -44 | 23 |
| Net financials | 0 | 0 | 0 | -1 | -0 | 0 | 0 | -0 | -0 | -3 | -5 | 0 | 0 | -0 |
| Profit before tax | 181 | 65 | -15 | 52 | 44 | 119 | 100 | 95 | 22 | 31 | 1 | -15 | -44 | 23 |
| Tax | 47 | 17 | -0 | 8 | 5 | 28 | 23 | 22 | 6 | 6 | 0 | -0 | -0 | -0 |
| Net profit | 134 | 48 | -15 | 44 | 39 | 91 | 77 | 74 | 16 | 25 | 1 | -15 | -44 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 584 | 623 | 525 | 607 | 564 | 687 | 827 | 869 | 953 | 882 | 826 | 870 | 693 | 637 |
| Equity | 344 | 392 | 377 | 420 | 459 | 550 | 627 | 701 | 717 | 742 | 742 | 727 | 624 | 587 |
| Long-term debt | 0 | 68 | 14 | 9 | 20 | 38 | 22 | 18 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 164 | 134 | 177 | 86 | 99 | 178 | 151 | 237 | 140 | 84 | 143 | 69 | 50 |
| Total debt | 240 | 231 | 148 | 187 | 105 | 138 | 199 | 168 | 237 | 140 | 84 | 143 | 69 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2010 | — | — |
FE Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Svensson | Management | 0 companies |
| Frank Eilskov Hansen | Management | 0 companies |