| Revenue | DKK 23K | -84% |
| EBITDA | DKK 23K | +136% |
| Net profit | DKK 17K | +128% |
| Total assets | DKK 149K | +20% |
| Equity | DKK 127K | +15% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 8 | 38 | 39 | 74 | 149 | 189 | 89 | 203 | 128 | 201 | 149 | 23 |
| Staff expenses | -2 | -8 | -29 | -16 | -19 | -14 | -118 | -178 | -127 | -136 | -182 | -213 | -0 |
| EBITDA | 62 | 1 | 9 | 23 | 55 | 135 | 72 | -89 | 76 | -8 | 19 | -64 | 23 |
| Depreciation & amort. | -16 | -28 | -28 | -28 | -28 | -12 | -6 | -15 | -15 | -15 | -15 | -9 | -0 |
| EBIT | 47 | -27 | -19 | -4 | 27 | 123 | 65 | -104 | 61 | -23 | 5 | -73 | 23 |
| Net financials | -4 | -3 | -3 | -3 | -2 | 0 | -0 | -1 | -1 | -1 | -0 | 0 | 0 |
| Profit before tax | 42 | -30 | -22 | -8 | 25 | 123 | 65 | -105 | 60 | -24 | 4 | -73 | 23 |
| Tax | 11 | -4 | -5 | -2 | 7 | 28 | 15 | -22 | 15 | -4 | 3 | -14 | 7 |
| Net profit | 32 | -26 | -18 | -6 | 19 | 95 | 50 | -83 | 45 | -20 | 1 | -58 | 17 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 244 | 206 | 182 | 169 | 138 | 290 | 335 | 250 | 270 | 177 | 184 | 124 | 149 |
| Equity | 112 | 85 | 68 | 62 | 80 | 175 | 226 | 143 | 188 | 167 | 169 | 110 | 127 |
| Long-term debt | 75 | 78 | 81 | 84 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | 40 | 32 | 24 | 46 | 115 | 109 | 107 | 83 | 10 | 16 | 14 | 22 |
| Total debt | 129 | 118 | 113 | 108 | 58 | 115 | 109 | 107 | 83 | 10 | 16 | 14 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TF-100K HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Andersen | Management | 0 companies |