| Revenue | DKK 65,5M | -37% |
| EBITDA | DKK 6,5M | +178% |
| Net profit | DKK -1,1M | +94% |
| Total assets | DKK 21,9M | -34% |
| Equity | DKK -46,7M | +2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 132.112 | 140.781 | 214.075 | 0 | 103.435 | 65.545 |
| Staff expenses | -80.191 | -80.994 | -130.424 | -0 | -69.495 | -36.328 |
| EBITDA | 10.821 | -3.368 | 3.451 | -77 | -8.335 | 6.519 |
| Depreciation & amort. | -924 | -1.109 | -1.508 | -0 | -1.182 | -1.351 |
| EBIT | 9.897 | -4.477 | 1.943 | -77 | -9.517 | 5.168 |
| Net financials | -5.341 | 633 | -1.762 | -42.749 | -7.984 | -5.368 |
| Profit before tax | 4.556 | 12.886 | 181 | -42.826 | -17.501 | -200 |
| Tax | 2.050 | 2.328 | 2.436 | 76 | 822 | 915 |
| Net profit | 2.506 | 10.558 | -2.255 | -42.902 | -18.323 | -1.115 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 37.637 | 59.041 | 93.200 | 2.169 | 33.347 | 21.912 |
| Equity | 5.660 | 15.184 | 11.402 | -30.447 | -47.869 | -46.696 |
| Long-term debt | 3.155 | 3.169 | 24.070 | 0 | 12.171 | 13.637 |
| Short-term debt | 28.544 | 40.064 | 56.080 | 367 | 61.762 | 48.694 |
| Total debt | 31.699 | 43.233 | 80.150 | 367 | 73.933 | 62.331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JS Management | Management | 2012 | — | — |
AK Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
KEENE HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Bang Jensen | Chief Executive Officer | 0 companies |
| Jan Steensen | Management | 0 companies |
| Allan Keene Pedersen | Management | 0 companies |
| Jakob Blicher Ravnsbo | Board of Directors | 0 companies |
| Johannes Huus Bogh | Chairman | 0 companies |