| Revenue | DKK 356K | -143% |
| EBITDA | DKK 197K | +115% |
| Net profit | DKK 25K | +101% |
| Total assets | DKK 4,3M | +23% |
| Equity | DKK -1,3M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 684 | 680 | 740 | 889 | 982 | 1.667 | 1.463 | 2.658 | 2.167 | 2.435 | 2.085 | -838 | 356 |
| Staff expenses | -309 | -698 | -563 | -523 | -578 | -910 | -785 | -1.472 | -1.444 | -1.533 | -1.218 | -68 | -28 |
| EBITDA | 120 | -19 | 177 | 76 | 52 | 149 | 43 | 398 | 259 | 279 | 272 | -1.331 | 197 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -4 | -4 | -4 | -0 |
| EBIT | 120 | -19 | 177 | 76 | 52 | 149 | 43 | 394 | 255 | 275 | 268 | -1.335 | 197 |
| Net financials | -94 | -55 | -25 | -33 | -10 | -94 | -145 | -219 | -161 | -197 | -194 | -340 | -173 |
| Profit before tax | 26 | -74 | 152 | 43 | 42 | 55 | -102 | 175 | 94 | 77 | 74 | -1.675 | 25 |
| Tax | 32 | -0 | 47 | 14 | 14 | -6 | -0 | 57 | 39 | 30 | 24 | -0 | -0 |
| Net profit | -6 | -74 | 105 | 29 | 28 | 62 | -102 | 118 | 55 | 47 | 50 | -1.675 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134 | 959 | 1.044 | 1.240 | 1.404 | 3.230 | 4.888 | 3.982 | 3.650 | 5.993 | 4.719 | 3.523 | 4.332 |
| Equity | 74 | 6 | 111 | 139 | 167 | 229 | 127 | 245 | 300 | 347 | 397 | -1.277 | -1.252 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60 | 953 | 934 | 1.101 | 1.237 | 3.001 | 4.761 | 3.737 | 3.350 | 5.646 | 4.322 | 4.800 | 5.585 |
| Total debt | 60 | 953 | 934 | 1.101 | 1.237 | 3.001 | 4.761 | 3.737 | 3.350 | 5.646 | 4.322 | 4.800 | 5.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Treysti ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Torfinn Johansen | Management | 0 companies |