| Revenue | DKK -121K | -123% |
| EBITDA | DKK -121K | -136% |
| Net profit | DKK -126K | +7% |
| Total assets | DKK 2,3M | -10% |
| Equity | DKK 2,3M | -5% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -236 | -1.775 | 1.752 | — | 5.472 | 6.162 | 8.317 | 8.144 | 8.061 | 6.995 | 4.473 | 521 | -121 |
| Staff expenses | -216 | -1.622 | -1.588 | -0 | -5.019 | -5.584 | -7.526 | -7.360 | -7.316 | -6.452 | -4.071 | -181 | -0 |
| EBITDA | -20 | -152 | 164 | 0 | 453 | 577 | 791 | 784 | 746 | 543 | 401 | 340 | -121 |
| Depreciation & amort. | -0 | -0 | -21 | -0 | -62 | -42 | -45 | -105 | -105 | -105 | -61 | -334 | -0 |
| EBIT | -20 | -152 | 143 | 0 | 390 | 535 | 746 | 678 | 640 | 438 | 340 | 6 | -121 |
| Net financials | -4 | -19 | 1 | 0 | -17 | -125 | 65 | -183 | 125 | 68 | 6 | -136 | 0 |
| Profit before tax | -23 | -133 | 144 | 0 | 373 | 410 | 811 | 495 | 765 | 506 | 346 | -130 | -121 |
| Tax | -8 | -46 | 44 | -0 | 108 | 128 | 220 | 627 | 61 | 121 | 91 | 6 | 4 |
| Net profit | -16 | -87 | 100 | 0 | 265 | 282 | 591 | -132 | 705 | 385 | 255 | -136 | -126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 522 | 673 | 717 | 0 | 1.675 | 2.067 | 3.983 | 3.787 | 4.888 | 4.329 | 3.768 | 2.592 | 2.339 |
| Equity | 96 | 182 | 283 | 0 | 472 | 754 | 1.345 | 1.213 | 1.918 | 2.302 | 2.557 | 2.421 | 2.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -426 | -490 | 432 | 0 | 1.204 | 1.313 | 2.634 | 2.566 | 2.960 | 2.015 | 1.183 | 170 | 44 |
| Total debt | -426 | -490 | 432 | 0 | 1.204 | 1.313 | 2.634 | 2.566 | 2.960 | 2.015 | 1.183 | 170 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2023 | — | — |
TK Unofficial title | Unofficial title | 2023 | — | — |
ES Management | Management | 2021 | — | — |
KS Management | Management | 2012 | — | — |
Bd Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thi Kim Phuong | Management | 0 companies |
| Thi Kim Phuong Dao-Lai | Unofficial title | 0 companies |
| Evi Stefani Höhn | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Bartus de Vries | Management | 0 companies |