| Revenue | DKK 631K | -65% |
| EBITDA | DKK -475K | -111% |
| Net profit | DKK -2,1M | -268% |
| Total assets | DKK 94,9M | -1% |
| Equity | DKK 41,6M | -5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 365 | 431 | 1.920 | 1.346 | 2.302 | 1.154 | 1.145 | 2.253 | 1.376 | 1.235 | 728 | 1.189 | 1.823 | 631 |
| Staff expenses | -0 | -0 | -0 | -0 | -353 | -435 | -132 | -251 | -67 | -233 | -555 | -196 | -226 | -672 |
| EBITDA | 365 | 431 | 9.999 | 12.221 | 16.960 | 18.076 | 1.012 | 2.010 | 1.364 | 1.310 | 1.086 | 831 | 4.167 | -475 |
| Depreciation & amort. | 41 | -86 | -55 | -0 | -5 | -11 | -17 | -22 | -22 | -16 | -68 | -177 | -287 | -279 |
| EBIT | 324 | 345 | 9.944 | 12.221 | 16.955 | 18.066 | 995 | 1.988 | 1.342 | 1.293 | 1.018 | 654 | 3.880 | -754 |
| Net financials | -225 | -271 | -488 | -874 | -1.123 | -1.220 | -889 | -660 | -1.076 | -898 | -997 | -1.947 | -2.265 | -1.974 |
| Profit before tax | 99 | 74 | 9.455 | 11.348 | 15.832 | 16.846 | 106 | 1.328 | 266 | 395 | 21 | -1.293 | 1.615 | -2.728 |
| Tax | 34 | 40 | 2.117 | 2.449 | 3.506 | 3.707 | 23 | 283 | 62 | 50 | -10 | -293 | 356 | -610 |
| Net profit | 65 | 34 | 7.338 | 8.899 | 12.326 | 13.139 | 83 | 1.045 | 204 | 346 | 31 | -1.000 | 1.259 | -2.117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.187 | 6.923 | 24.446 | 48.172 | 86.974 | 108.297 | 107.005 | 106.873 | 106.482 | 103.651 | 98.597 | 92.091 | 95.379 | 94.889 |
| Equity | 60 | 94 | 7.433 | 16.332 | 28.658 | 41.796 | 41.879 | 42.925 | 43.129 | 43.474 | 43.505 | 42.506 | 43.765 | 41.647 |
| Long-term debt | 1.959 | 6.227 | 11.676 | 22.099 | 42.599 | 40.990 | 41.101 | 40.414 | 39.332 | 34.044 | 29.165 | 27.461 | 29.637 | 27.121 |
| Short-term debt | 1.167 | 601 | 3.573 | 5.583 | 8.463 | 15.060 | 13.754 | 13.271 | 13.745 | 16.531 | 16.347 | 13.130 | 12.456 | 17.191 |
| Total debt | 3.127 | 6.828 | 15.248 | 27.682 | 51.062 | 56.050 | 54.855 | 53.685 | 53.077 | 50.575 | 45.512 | 40.591 | 42.094 | 44.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2010 | — | — |
ME Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Egemark Invest ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Sandahl Jakobsen | Management | 0 companies |
| Martin Egemark | Management | 0 companies |