| Revenue | DKK 1,7M | +3% |
| EBITDA | DKK -522K | +84% |
| Net profit | DKK -839K | +78% |
| Total assets | DKK 9,1M | +15% |
| Equity | DKK 513K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 548 | 556 | -231 | 883 | 735 | 509 | 1.496 | 789 | 2.580 | 3.437 | 5.641 | 1.660 | 1.710 |
| Staff expenses | -188 | -240 | -276 | -458 | -844 | -778 | -815 | -1.163 | -1.282 | -3.952 | -5.306 | -4.993 | -2.232 |
| EBITDA | 360 | 315 | -507 | 425 | -110 | -269 | 682 | -374 | 1.298 | -515 | 335 | -3.333 | -522 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -128 | -128 | -122 | -0 | -0 | -0 |
| EBIT | 360 | 315 | -507 | 425 | -110 | -269 | 676 | -502 | 1.169 | -637 | 335 | -3.333 | -522 |
| Net financials | -3 | -0 | -4 | -2 | -5 | -0 | 4 | -165 | -132 | -120 | -234 | -283 | -317 |
| Profit before tax | 357 | 315 | -511 | 423 | -114 | -269 | 680 | -666 | 1.038 | -757 | 100 | -3.616 | -839 |
| Tax | 90 | 79 | -119 | 100 | -24 | -59 | 150 | -147 | 229 | -166 | 22 | 166 | -0 |
| Net profit | 267 | 236 | -392 | 324 | -90 | -210 | 530 | -520 | 809 | -591 | 78 | -3.782 | -839 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 547 | 976 | 765 | 1.163 | 2.001 | 3.566 | 5.526 | 4.956 | 5.056 | 5.514 | 5.359 | 7.911 | 9.100 |
| Equity | 347 | 584 | 191 | 515 | 425 | 215 | 745 | 225 | 1.034 | 443 | 521 | 739 | 513 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 92 | 0 | 0 | 0 | 0 |
| Short-term debt | 200 | 392 | 573 | 648 | 1.576 | 3.351 | 4.771 | 4.702 | 3.929 | 5.071 | 4.838 | 7.172 | 8.587 |
| Total debt | 200 | 392 | 573 | 648 | 1.576 | 3.351 | 4.771 | 4.732 | 4.022 | 5.071 | 4.838 | 7.172 | 8.587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2014 | — | — |
CT Management | Management | 2013 | — | — |
SH Management | Management | 2014 | — | — |
WL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Konggaard Jørgensen Bisbjerg | Management | 0 companies |
| Christine Tangdal | Management | 0 companies |
| Samantha Herdelius | Management | 0 companies |
| Wanli Lui | Management | 0 companies |