| Revenue | DKK 3,5M | -2% |
| EBITDA | DKK 737K | +3% |
| Net profit | DKK 444K | +9% |
| Total assets | DKK 3M | +28% |
| Equity | DKK 2M | +19% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 856 | 1.142 | 934 | 1.254 | 1.562 | 2.381 | 2.054 | 1.921 | 2.045 | 2.921 | 3.559 | 3.499 |
| Staff expenses | -13 | -516 | -563 | -688 | -923 | -1.186 | -2.225 | -1.933 | -1.887 | -1.584 | -2.231 | -2.740 | -2.720 |
| EBITDA | 127 | 339 | 578 | 247 | 332 | 375 | 155 | 121 | -346 | 508 | 628 | 717 | 737 |
| Depreciation & amort. | -31 | -65 | -83 | -111 | -127 | -159 | -121 | -102 | -141 | -153 | -137 | -157 | -141 |
| EBIT | 96 | 275 | 496 | 136 | 205 | 216 | 35 | 19 | -487 | 355 | 491 | 560 | 595 |
| Net financials | -5 | -4 | -36 | -36 | -5 | -7 | -8 | -1 | -8 | -2 | -11 | -4 | -14 |
| Profit before tax | 91 | 270 | 460 | 100 | 199 | 209 | 27 | 17 | -495 | 354 | 481 | 556 | 581 |
| Tax | 13 | 79 | 113 | 26 | 46 | 49 | 9 | 6 | -43 | 87 | 126 | 148 | 138 |
| Net profit | 78 | 191 | 346 | 74 | 154 | 160 | 18 | 12 | -452 | 267 | 355 | 409 | 444 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 800 | 1.072 | 1.331 | 1.129 | 1.204 | 1.822 | 2.061 | 2.135 | 1.749 | 2.049 | 2.325 | 2.348 | 3.011 |
| Equity | 155 | 346 | 693 | 767 | 920 | 1.081 | 1.098 | 1.110 | 658 | 925 | 1.280 | 1.688 | 2.010 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 0 | 0 | 0 |
| Short-term debt | 645 | 712 | 624 | 354 | 282 | 741 | 962 | 1.025 | 1.091 | 1.047 | 1.035 | 649 | 998 |
| Total debt | 645 | 712 | 624 | 354 | 282 | 741 | 962 | 1.025 | 1.091 | 1.124 | 1.035 | 649 | 998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tepu Islam Ashraf | Founder | 0 companies |