| Revenue | DKK 1M | +1% |
| EBITDA | DKK -61K | +79% |
| Net profit | DKK -388K | +9% |
| Total assets | DKK 2,3M | -13% |
| Equity | DKK -1,2M | -50% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.367 | 1.053 | 1.999 | 3.622 | 1.744 | 1.865 | 1.784 | 1.305 | 1.458 | 1.293 | 1.005 | 1.013 |
| Staff expenses | -949 | -1.009 | -642 | -1.503 | -1.462 | -1.623 | -1.387 | -1.378 | -1.434 | -1.407 | -1.284 | -928 |
| EBITDA | 418 | 44 | 456 | 485 | 282 | 243 | 398 | -74 | 10 | -123 | -292 | -61 |
| Depreciation & amort. | 321 | -340 | -191 | -247 | -206 | -166 | -129 | -104 | -91 | -136 | -139 | -139 |
| EBIT | 97 | -296 | 265 | 238 | 76 | 76 | 269 | -178 | -82 | -260 | -432 | -201 |
| Net financials | -97 | -48 | -36 | -59 | -34 | -28 | -67 | -72 | -69 | -61 | -61 | -144 |
| Profit before tax | 0 | -344 | 229 | 178 | 41 | 48 | 202 | -250 | -151 | -320 | -492 | -345 |
| Tax | 0 | -86 | 62 | 41 | 2 | 11 | -45 | -5 | -31 | -66 | -68 | 43 |
| Net profit | 0 | -258 | 167 | 138 | 39 | 38 | 247 | -245 | -120 | -255 | -424 | -388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.219 | 2.619 | 4.270 | 3.985 | 3.979 | 3.582 | 3.278 | 2.971 | 2.870 | 2.549 | 2.608 | 2.276 |
| Equity | 112 | -146 | 11 | 148 | 188 | 225 | 372 | 27 | -93 | -347 | -772 | -1.159 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 225 | 831 | 645 |
| Short-term debt | 3.061 | 2.766 | 4.176 | 3.760 | 3.713 | 3.266 | 2.860 | 2.904 | 2.953 | 2.671 | 2.548 | 2.790 |
| Total debt | 3.061 | 2.766 | 4.176 | 3.760 | 3.713 | 3.266 | 2.860 | 2.904 | 2.953 | 2.896 | 3.379 | 3.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2010 | — | — |
JE Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLT HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
J.T. HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Tick | Management | 0 companies |
| Joachim Elvrum Reynberg Tick | Management | 0 companies |