| Revenue | DKK 1,2M | +14% |
| EBITDA | DKK 140K | +137% |
| Net profit | DKK 90K | +114% |
| Total assets | DKK 975K | +24% |
| Equity | DKK 205K | +78% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 630 | 1.068 | 1.158 | 854 | 1.135 | 983 | 854 | 910 | 752 | 1.165 | 1.109 | 1.084 | 1.059 | 1.205 |
| Staff expenses | -839 | -846 | -983 | -558 | -1.250 | -1.039 | -970 | -708 | -713 | -1.131 | -1.091 | -1.140 | -1.000 | -1.063 |
| EBITDA | -208 | 222 | 174 | 296 | -115 | -56 | -116 | 200 | 39 | 34 | 17 | -56 | 59 | 140 |
| Depreciation & amort. | -131 | -148 | -141 | -73 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -339 | 74 | 33 | 223 | -115 | -56 | -116 | 200 | 39 | 34 | 17 | -56 | 59 | 140 |
| Net financials | -3 | -2 | -1 | -1 | -16 | 347 | -1 | -1 | -2 | -1 | -5 | -27 | -3 | -18 |
| Profit before tax | -342 | 72 | 32 | 222 | -131 | 291 | -117 | 199 | 36 | 33 | 13 | -83 | 56 | 122 |
| Tax | -0 | -0 | -0 | -0 | -73 | 62 | -25 | 44 | 8 | 8 | 4 | -12 | 14 | 32 |
| Net profit | -342 | 72 | 32 | 222 | -58 | 230 | -92 | 155 | 28 | 24 | 9 | -71 | 42 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 530 | 498 | 471 | 453 | 530 | 449 | 270 | 479 | 634 | 675 | 651 | 790 | 787 | 975 |
| Equity | -452 | -380 | -347 | -126 | -184 | 45 | -47 | 108 | 136 | 135 | 144 | 73 | 115 | 205 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 583 | 424 | 312 | 374 | 465 | 404 | 316 | 371 | 497 | 540 | 507 | 717 | 666 | 769 |
| Total debt | 583 | 424 | 312 | 374 | 465 | 404 | 316 | 371 | 497 | 540 | 507 | 717 | 666 | 769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTORY ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tanya Bryde Simonsen | Management | 0 companies |