| Revenue | DKK -247K | -120% |
| EBITDA | DKK -4,8M | -48% |
| Net profit | DKK -4,8M | -67% |
| Total assets | DKK 12,3M | -21% |
| Equity | DKK 10,4M | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -792 | -510 | -408 | -449 | -4.613 | -2.997 | -1.906 | 208 | 4.120 | 4.196 | 1.140 | 415 | 1.252 | -247 |
| Staff expenses | -648 | -139 | -258 | -676 | -886 | -2.362 | -2.630 | -3.218 | -3.199 | -3.415 | -3.324 | -4.244 | -4.507 | -4.576 |
| EBITDA | -1.440 | -649 | -666 | -1.125 | -5.499 | -5.358 | -4.536 | -3.010 | 921 | 780 | -3.488 | -4.624 | -3.255 | -4.823 |
| Depreciation & amort. | -595 | -638 | -919 | -1.070 | -1.112 | -1.144 | -1.206 | -1.240 | -1.263 | -1.277 | -962 | -821 | -545 | -381 |
| EBIT | -2.035 | -1.287 | -1.585 | -2.194 | -6.611 | -6.502 | -5.742 | -4.250 | -342 | -496 | -4.450 | -5.445 | -3.800 | -5.204 |
| Net financials | 371 | -1.055 | -3.959 | -4.317 | -312 | 149 | 467 | 802 | 356 | 225 | 120 | 1.149 | 1.352 | 280 |
| Profit before tax | -1.663 | -2.341 | -5.544 | -6.511 | -6.923 | -6.354 | -5.275 | -3.448 | 14 | -271 | -4.329 | -4.296 | -2.447 | -4.924 |
| Tax | -569 | -444 | -411 | -204 | -178 | -82 | -0 | -0 | -536 | -673 | -292 | -194 | 436 | -108 |
| Net profit | -1.095 | -1.897 | -5.134 | -6.307 | -6.745 | -6.272 | -5.275 | -3.448 | 551 | 402 | -4.037 | -4.102 | -2.883 | -4.816 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.020 | 12.090 | 20.187 | 20.643 | 22.299 | 16.627 | 14.663 | 14.012 | 16.225 | 16.310 | 25.527 | 19.504 | 15.720 | 12.346 |
| Equity | 8.722 | 6.369 | 14.243 | 13.936 | 14.683 | 8.480 | 5.694 | 2.246 | 2.785 | 3.204 | 22.158 | 18.056 | 15.185 | 10.355 |
| Long-term debt | 4.500 | 5.219 | 5.846 | 6.548 | 7.334 | 8.028 | 8.670 | 9.364 | 11.596 | 7.482 | 0 | 0 | 0 | 1.541 |
| Short-term debt | 797 | 502 | 97 | 159 | 282 | 119 | 299 | 2.402 | 1.844 | 5.624 | 3.369 | 1.448 | 534 | 450 |
| Total debt | 5.297 | 5.721 | 5.943 | 6.707 | 7.616 | 8.147 | 8.969 | 11.766 | 13.440 | 13.106 | 3.369 | 1.448 | 534 | 1.991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
TS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lauritzen Fonden Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Individual | 33.3% | 33.3% | 2022 | |
STRABO HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
Danmarks Tekniske Universitet | Company | 5.0% | 5.0% | 2018 |
PreSeed Ventures A/S | Company | 5.0% | 5.0% | 2014 |
SEED CAPITAL DENMARK II K/S | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Sandholdt | Chief Executive Officer | 0 companies |
| Thomas Strabo Hummelshøj | Management | 0 companies |
| Per Rud Jørgensen | Board of Directors | 0 companies |
| Carl Fredrik Siwmark | Board of Directors | 0 companies |
| Tommy Thomsen | Board of Directors | 0 companies |
| Thomas Lundin Christiansen | Board of Directors | 0 companies |
| Marcel Adrianus Johannes Somers | Board of Directors | 0 companies |
| Ulla Brockenhuus-Schack | Board of Directors | 0 companies |
| Hans Frank Maenhout | Chairman | 0 companies |
| Lars Hummelshøj | Board of Directors | 0 companies |
| Steen Halbye | Board of Directors | 0 companies |
| Jakob Steen Jensen | Chairman | 0 companies |
| Thomas Villum Folmann | Board of Directors | 0 companies |
| Dorte Prip | Board of Directors | 0 companies |