| Revenue | DKK 58K | -25% |
| EBITDA | DKK -126K | -330% |
| Net profit | DKK -138K | -403% |
| Total assets | DKK 544K | +8% |
| Equity | DKK -316K | -77% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 93 | 859 | 640 | 429 | 140 | 72 | -72 | -82 | -28 | 77 | 58 |
| Staff expenses | -0 | -0 | -504 | -300 | -350 | -122 | -46 | -46 | -0 | -27 | -22 | -183 |
| EBITDA | 132 | 93 | 356 | 340 | 79 | 18 | 26 | -118 | -82 | -117 | 55 | -126 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 132 | 93 | 356 | 340 | 79 | 18 | 26 | -118 | -82 | -117 | 55 | -126 |
| Net financials | -35 | -9 | -5 | -9 | 4 | -17 | -21 | -22 | -19 | -25 | -9 | -22 |
| Profit before tax | 97 | 84 | 350 | 332 | 83 | 1 | 6 | -140 | -101 | -141 | 46 | -147 |
| Tax | 24 | 20 | 77 | 76 | 19 | 1 | 6 | -0 | -0 | -0 | -0 | -9 |
| Net profit | 73 | 64 | 273 | 256 | 64 | 0 | -1 | -140 | -101 | -141 | 46 | -138 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 929 | 539 | 1.963 | 1.500 | 1.091 | 705 | 563 | 474 | 474 | 411 | 502 | 544 |
| Equity | 153 | 216 | 490 | 345 | 159 | 81 | 80 | -59 | -83 | -224 | -178 | -316 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 777 | 323 | 1.473 | 1.154 | 932 | 623 | 476 | 534 | 556 | 635 | 680 | 861 |
| Total debt | 777 | 323 | 1.473 | 1.154 | 932 | 624 | 483 | 534 | 556 | 635 | 680 | 861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMONI HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Simoni | Management | 0 companies |
| Keld Simoni | Board of Directors | 0 companies |
| Tina Simoni | Board of Directors | 0 companies |