| Revenue | DKK 1,1M | -29% |
| EBITDA | DKK -179K | +53% |
| Net profit | DKK -160K | +54% |
| Total assets | DKK 883K | -28% |
| Equity | DKK 534K | -23% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 993 | 926 | 674 | 1.451 | 2.031 | 2.234 | 1.907 | 2.915 | 1.321 | 2.117 | 1.340 | 1.488 | 1.051 |
| Staff expenses | -1.374 | -700 | -519 | -1.219 | -1.699 | -1.728 | -1.748 | -2.432 | -1.273 | -1.232 | -1.294 | -1.603 | -1.230 |
| EBITDA | -382 | 226 | 156 | 232 | 332 | 505 | 159 | 483 | 48 | 884 | 46 | -383 | -179 |
| Depreciation & amort. | -0 | -0 | -0 | -29 | -41 | -41 | -28 | -21 | -5 | -5 | -17 | -17 | -10 |
| EBIT | -382 | 226 | 156 | 203 | 291 | 464 | 131 | 462 | 43 | 879 | 29 | -400 | -189 |
| Net financials | -18 | -10 | -3 | -0 | -2 | -5 | -4 | -7 | -6 | -24 | -17 | -36 | -10 |
| Profit before tax | -201 | 216 | 153 | 203 | 289 | 460 | 127 | 455 | 37 | 855 | 12 | -436 | -199 |
| Tax | 99 | 55 | 41 | 47 | 64 | 105 | 30 | 102 | 10 | 192 | 8 | -91 | -40 |
| Net profit | -301 | 161 | 111 | 155 | 225 | 355 | 97 | 352 | 28 | 663 | 4 | -345 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 615 | 719 | 297 | 832 | 1.138 | 1.415 | 1.074 | 1.329 | 1.286 | 2.200 | 1.614 | 1.226 | 883 |
| Equity | -136 | 24 | 136 | 315 | 390 | 545 | 342 | 545 | 372 | 1.035 | 1.039 | 694 | 534 |
| Long-term debt | 0 | 0 | 0 | 47 | 63 | 105 | 16 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 751 | 694 | 157 | 465 | 680 | 765 | 717 | 784 | 914 | 1.165 | 575 | 532 | 349 |
| Total debt | 751 | 694 | 157 | 512 | 743 | 870 | 732 | 784 | 914 | 1.165 | 575 | 532 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T. SOMMER Køge Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Sommer | Management | 0 companies |