| Revenue | DKK 16K | -102% |
| EBITDA | DKK -897K | +44% |
| Net profit | DKK -14,9M | -267% |
| Total assets | DKK 127,7M | -11% |
| Equity | DKK 124,9M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -18 | -17 | -12 | 511 | 1.197 | 541 | 2.370 | -131 | -8 | 13 | 16 | -688 | 16 |
| Staff expenses | -117 | -50 | -0 | -200 | -541 | -484 | -613 | -1.161 | -1.484 | -1.594 | -918 | -914 | -905 | -913 |
| EBITDA | -169 | -68 | -17 | -212 | -31 | 713 | -72 | 1.209 | -1.614 | -1.603 | -905 | -898 | -1.593 | -897 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -235 | -442 | -488 | -177 | -192 | -197 | -284 | -660 | -1.127 | -8.018 |
| EBIT | -169 | -68 | -17 | -212 | -266 | 272 | -560 | 1.032 | -1.806 | -1.800 | -1.189 | -1.558 | -2.720 | -8.915 |
| Net financials | 15.676 | 14.235 | 19.723 | 8.599 | 19.076 | 8.369 | 4.421 | 3.107 | 723 | 5.901 | -21.081 | -1.090 | 2.968 | -4.845 |
| Profit before tax | 15.507 | 14.167 | 19.707 | 6.047 | 17.160 | 7.050 | 2.310 | 2.470 | -2.771 | 2.405 | -23.716 | -5.686 | -3.629 | -16.194 |
| Tax | 983 | 494 | 568 | 500 | 202 | 620 | 312 | 778 | 58 | 126 | 90 | 396 | 417 | -1.325 |
| Net profit | 14.524 | 13.673 | 19.138 | 5.547 | 16.958 | 6.430 | 1.999 | 1.691 | -2.828 | 2.279 | -23.806 | -6.082 | -4.046 | -14.869 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120.311 | 133.174 | 152.118 | 193.114 | 193.477 | 197.833 | 198.457 | 180.445 | 177.062 | 178.164 | 153.668 | 147.183 | 143.600 | 127.709 |
| Equity | 119.421 | 132.824 | 151.785 | 151.839 | 167.797 | 173.227 | 174.226 | 175.917 | 173.089 | 175.368 | 150.062 | 143.921 | 139.814 | 124.877 |
| Long-term debt | 0 | 0 | 0 | 0 | 20.041 | 20.041 | 20.041 | 15 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 889 | 350 | 333 | 41.275 | 5.639 | 4.564 | 4.190 | 4.478 | 3.958 | 2.773 | 3.493 | 2.753 | 2.865 | 2.832 |
| Total debt | 889 | 350 | 333 | 41.275 | 25.680 | 24.605 | 24.231 | 4.493 | 3.958 | 2.773 | 3.493 | 2.753 | 2.865 | 2.832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Krogh | Management | 0 companies |
| Paul Christian Bendtsen | Board of Directors | 0 companies |
| Lars Bastrup | Board of Directors | 0 companies |
| Iver Mogensen Jensen | Board of Directors | 0 companies |
| Martin Nis Lorenzen | Board of Directors | 0 companies |
| Marianne Christiansen | Board of Directors | 0 companies |