| Revenue | DKK 33,2M | -19% |
| EBITDA | DKK -4,6M | -740% |
| Net profit | DKK -9,3M | -151% |
| Total assets | DKK 36,4M | -13% |
| Equity | DKK -1,7M | -123% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 578 | 1.282 | 2.305 | 3.718 | 5.714 | 7.307 | 9.912 | 17.812 | 21.586 | 25.239 | 38.631 | 40.896 | 33.220 |
| Staff expenses | -468 | -868 | -1.442 | -3.378 | -5.045 | -6.688 | -8.443 | -14.886 | -18.892 | -23.386 | -34.277 | -41.443 | -37.820 |
| EBITDA | 110 | 414 | 863 | 340 | 668 | 619 | 1.469 | 2.926 | 2.694 | 1.853 | 4.354 | -548 | -4.601 |
| Depreciation & amort. | -69 | -80 | -44 | -55 | -87 | -588 | -15 | -69 | -62 | -105 | -165 | -2.645 | -3.977 |
| EBIT | 41 | 333 | 819 | 284 | 581 | 31 | 1.454 | 2.856 | 2.632 | 1.748 | 4.189 | -3.193 | -8.578 |
| Net financials | -17 | -12 | -8 | -20 | -39 | -69 | -69 | -11 | -24 | 19 | -107 | -1.220 | -2.859 |
| Profit before tax | 24 | 321 | 810 | 265 | 542 | -38 | 1.385 | 2.845 | 2.609 | 1.768 | 4.082 | -4.413 | -11.437 |
| Tax | 6 | 90 | 201 | 77 | 136 | -63 | 326 | 655 | 601 | 402 | 916 | -725 | -2.183 |
| Net profit | 18 | 231 | 610 | 188 | 406 | 25 | 1.059 | 2.190 | 2.007 | 1.366 | 3.166 | -3.688 | -9.254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.253 | 1.717 | 2.301 | 3.138 | 4.820 | 5.145 | 10.142 | 11.688 | 20.588 | 23.013 | 29.941 | 42.037 | 36.417 |
| Equity | 393 | 623 | 1.133 | 1.221 | 1.501 | 1.526 | 2.586 | 4.776 | 6.675 | 8.041 | 11.207 | 7.519 | -1.735 |
| Long-term debt | 131 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.006 | 4.693 |
| Short-term debt | 729 | 1.011 | 1.168 | 1.917 | 3.311 | 3.618 | 7.549 | 6.912 | 13.870 | 14.870 | 18.637 | 29.513 | 33.460 |
| Total debt | 860 | 1.094 | 1.168 | 1.917 | 3.311 | 3.618 | 7.549 | 6.912 | 13.870 | 14.870 | 18.637 | 34.518 | 38.152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fassov Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Ladefoged Fassov | Management | 0 companies |