| Revenue | DKK 1,1M | -18% |
| EBITDA | DKK 70K | -64% |
| Net profit | DKK 110K | -22% |
| Total assets | DKK 1,6M | +4% |
| Equity | DKK 1,3M | +10% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 981 | 1.034 | 1.030 | 1.316 | 1.077 |
| Staff expenses | -1.056 | -889 | -1.039 | -1.124 | -1.007 |
| EBITDA | -75 | 146 | -8 | 193 | 70 |
| Depreciation & amort. | -24 | -50 | -57 | -21 | -15 |
| EBIT | -99 | 96 | -66 | 172 | 55 |
| Net financials | 183 | -179 | -297 | 11 | 48 |
| Profit before tax | 84 | -83 | -363 | 182 | 130 |
| Tax | -5 | 22 | -13 | 40 | 20 |
| Net profit | 89 | -106 | -349 | 142 | 110 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.989 | 1.736 | 1.551 | 1.556 | 1.616 |
| Equity | 1.463 | 1.357 | 1.008 | 1.150 | 1.260 |
| Long-term debt | 63 | 63 | 63 | 0 | 0 |
| Short-term debt | 463 | 316 | 481 | 407 | 357 |
| Total debt | 526 | 378 | 544 | 407 | 357 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TO Management | Management | 2010 |
PA Management | Management | 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Obbekær Micheelsen | Management | 0 companies |
| Per Adsbøll | Management | 0 companies |