| Revenue | DKK 1,7M | -11% |
| EBITDA | DKK 761K | -24% |
| Net profit | DKK 501K | -30% |
| Total assets | DKK 5,9M | -9% |
| Equity | DKK 4,5M | +9% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.950 | 4.297 | 4.527 | 3.582 | 4.482 | 3.761 | 3.956 | 3.614 | 3.012 | 2.088 | 1.741 | 1.875 | 1.663 |
| Staff expenses | -2.442 | -2.853 | -2.965 | -2.779 | -2.718 | -2.636 | -2.385 | -2.290 | -2.271 | -1.806 | -1.192 | -871 | -902 |
| EBITDA | 1.508 | 1.444 | 1.561 | 803 | 1.826 | 1.125 | 1.571 | 1.324 | 742 | 282 | 549 | 1.004 | 761 |
| Depreciation & amort. | -53 | -87 | -147 | -207 | 31 | -54 | -39 | -0 | -0 | -0 | -0 | -129 | -168 |
| EBIT | 1.455 | 1.357 | 1.415 | 596 | 1.795 | 1.071 | 1.532 | 1.324 | 742 | 282 | 549 | 875 | 594 |
| Net financials | -30 | 9 | -5 | 42 | 32 | -2 | -1.051 | 45 | 78 | 68 | 82 | 62 | 66 |
| Profit before tax | 1.425 | 1.366 | 1.410 | 638 | 1.827 | 1.069 | 480 | 1.369 | 819 | 350 | 631 | 936 | 659 |
| Tax | 379 | 357 | 381 | 173 | 434 | 257 | 120 | 319 | 189 | 87 | 146 | 217 | 158 |
| Net profit | 1.046 | 1.009 | 1.029 | 465 | 1.394 | 812 | 360 | 1.050 | 630 | 262 | 485 | 719 | 501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.892 | 7.366 | 8.549 | 7.134 | 8.728 | 8.004 | 6.809 | 6.909 | 7.280 | 6.090 | 6.893 | 6.516 | 5.948 |
| Equity | 1.723 | 2.582 | 3.406 | 2.892 | 3.286 | 3.047 | 3.000 | 4.050 | 4.680 | 3.943 | 4.427 | 4.147 | 4.526 |
| Long-term debt | 204 | 348 | 633 | 537 | 121 | 96 | 0 | 62 | 0 | 0 | 0 | 302 | 257 |
| Short-term debt | 3.960 | 4.423 | 4.486 | 3.690 | 5.302 | 4.854 | 3.808 | 2.770 | 2.600 | 2.147 | 2.466 | 2.050 | 1.150 |
| Total debt | 4.164 | 4.771 | 5.118 | 4.227 | 5.423 | 4.949 | 3.808 | 2.832 | 2.600 | 2.147 | 2.466 | 2.352 | 1.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CFC & Co Holding ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Saugmann | Management | 0 companies |
| Birgitte Dorthea Stege Saugmann | Board of Directors | 0 companies |
| Erling Redtz | Board of Directors | 0 companies |
| Christopher Stege Saugmann | Board of Directors | 0 companies |