| Revenue | DKK -123K | +9% |
| EBITDA | DKK -244K | +43% |
| Net profit | DKK -324K | -1340% |
| Total assets | DKK 3,9M | -9% |
| Equity | DKK 3,9M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.932 | 1.831 | 670 | 716 | 1.384 | 1.353 | 231 | -62 | -102 | -114 | -123 |
| Staff expenses | -588 | -652 | -460 | -508 | -481 | -488 | -492 | -385 | -428 | -311 | -120 |
| EBITDA | 1.344 | 1.179 | 210 | 209 | 903 | 865 | -261 | -447 | -529 | -425 | -244 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.344 | 1.179 | 210 | 209 | 903 | 865 | -261 | -447 | -529 | -425 | -244 |
| Net financials | 0 | 60 | 474 | 1.295 | -265 | 322 | -1.100 | 398 | 953 | 397 | -172 |
| Profit before tax | 1.344 | 1.239 | 684 | 1.503 | 638 | 1.187 | -1.361 | -49 | 423 | -28 | -416 |
| Tax | 337 | 311 | 169 | 356 | 144 | 264 | -298 | -9 | 95 | -6 | -91 |
| Net profit | 1.007 | 928 | 515 | 1.148 | 494 | 923 | -1.064 | -40 | 328 | -23 | -324 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.758 | 3.615 | 2.721 | 4.031 | 4.392 | 5.233 | 4.121 | 3.957 | 4.438 | 4.331 | 3.938 |
| Equity | 1.044 | 1.972 | 2.487 | 3.634 | 4.128 | 5.051 | 3.987 | 3.946 | 4.275 | 4.252 | 3.928 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 714 | 1.643 | 234 | 396 | 264 | 182 | 134 | 11 | 163 | 79 | 11 |
| Total debt | 714 | 1.643 | 234 | 396 | 264 | 182 | 134 | 11 | 163 | 79 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHMIDT INVEST ApS | Company | 100.0% | 100.0% | 2011 |
Schmidt Invest 2 ApS | Company | 100.0% | 100.0% | 2019 |
TSM Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Keith Schmidt Madsen | Management | 0 companies |