| Revenue | DKK 907K | +60% |
| EBITDA | DKK 183K | +258% |
| Net profit | DKK -14K | +94% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK 450K | -3% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 933 | 862 | 969 | 568 | 907 |
| Staff expenses | -670 | -682 | -632 | -685 | -724 |
| EBITDA | 263 | 181 | 337 | -116 | 183 |
| Depreciation & amort. | -118 | -143 | -258 | -148 | -149 |
| EBIT | 145 | 37 | 80 | -264 | 35 |
| Net financials | -15 | -12 | -49 | -54 | -53 |
| Profit before tax | 130 | 26 | 31 | -318 | -18 |
| Tax | 30 | 7 | 11 | -70 | -4 |
| Net profit | 99 | 19 | 20 | -248 | -14 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.697 | 1.663 | 1.429 | 1.466 | 1.470 |
| Equity | 674 | 693 | 713 | 465 | 450 |
| Long-term debt | 0 | 0 | 0 | 0 | 109 |
| Short-term debt | 928 | 868 | 604 | 954 | 860 |
| Total debt | 928 | 868 | 604 | 954 | 970 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TS Management | Management | 2010 |
JN Management | Management | 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2010 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thorsten Sander | Management | 0 companies |
| Jan Nielsen | Management | 0 companies |