| Revenue | DKK 18M | +203% |
| EBITDA | DKK 6,2M | +221% |
| Net profit | DKK 3,5M | +166% |
| Total assets | DKK 81,6M | +58% |
| Equity | DKK 8M | +79% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 245 | 164 | 916 | 956 | 359 | 804 | 2.186 | 9.844 | 10.501 | 14.285 | 5.928 | 17.969 |
| Staff expenses | -0 | -329 | -214 | -194 | -522 | -289 | -431 | -1.716 | -3.146 | -5.961 | -7.455 | -11.050 | -11.760 |
| EBITDA | -26 | -85 | -50 | 397 | 195 | 71 | 373 | 469 | 6.698 | 4.540 | 6.830 | -5.122 | 6.210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -91 | -166 | -178 | -135 |
| EBIT | -26 | -85 | -50 | 397 | 195 | 71 | 373 | 469 | 6.698 | 4.449 | 6.663 | -5.300 | 6.075 |
| Net financials | -1 | -3 | -16 | -18 | -4 | -9 | -14 | -389 | -1.137 | -1.207 | -1.965 | -1.592 | -1.537 |
| Profit before tax | -27 | -88 | -66 | 379 | 191 | 62 | 359 | 80 | 5.561 | 3.241 | 4.698 | -6.892 | 4.538 |
| Tax | -3 | 14 | 22 | 90 | -0 | 16 | 81 | 21 | 1.232 | 704 | 1.032 | -1.511 | 1.007 |
| Net profit | -24 | -102 | -88 | 289 | 191 | 46 | 278 | 59 | 4.328 | 2.537 | 3.666 | -5.381 | 3.531 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 138 | 274 | 395 | 533 | 1.020 | 903 | 2.127 | 6.086 | 19.146 | 28.496 | 32.587 | 51.732 | 81.647 |
| Equity | 54 | -47 | -136 | 153 | 344 | 390 | 269 | 327 | 4.656 | 6.193 | 9.859 | 4.478 | 8.009 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 124 | 124 | 124 | 133 | 137 |
| Short-term debt | 83 | 321 | 531 | 380 | 675 | 513 | 1.858 | 5.715 | 14.119 | 21.851 | 20.687 | 45.075 | 70.927 |
| Total debt | 83 | 321 | 531 | 380 | 675 | 513 | 1.858 | 5.758 | 14.243 | 21.975 | 20.811 | 45.208 | 71.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RTG HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tue Pambi Deleuran | Management | 0 companies |