| Revenue | DKK -93K | -132% |
| EBITDA | DKK -145K | +57% |
| Net profit | DKK -231K | +69% |
| Total assets | DKK 1,1M | -22% |
| Equity | DKK -183K | -485% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.652 | 3.560 | 3.883 | 10.371 | 1.305 | 492 | 246 | 850 | 245 | 289 | -93 |
| Staff expenses | -39 | -396 | -420 | -1.354 | -1.084 | -403 | -1 | -175 | -268 | -625 | -52 |
| EBITDA | -29 | 81 | -37 | 1.424 | 221 | 89 | 244 | 675 | -24 | -336 | -145 |
| Depreciation & amort. | -0 | -0 | -3 | -12 | -12 | -5 | -5 | -0 | -0 | -0 | -0 |
| EBIT | -29 | 81 | -40 | 1.412 | 209 | 84 | 240 | 675 | -24 | -336 | -145 |
| Net financials | -0 | -1 | -4 | -52 | -9 | -59 | -10 | -196 | -43 | -420 | -86 |
| Profit before tax | -29 | 79 | -44 | 1.360 | 200 | 25 | 229 | 478 | -67 | -756 | -231 |
| Tax | -5 | 30 | -4 | 323 | 62 | 12 | 57 | 112 | -0 | -0 | -0 |
| Net profit | -25 | 49 | -40 | 1.038 | 138 | 13 | 172 | 366 | -67 | -756 | -231 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 166 | 1.105 | 1.322 | 2.293 | 1.223 | 1.099 | 1.482 | 2.004 | 2.501 | 1.463 | 1.140 |
| Equity | 25 | 75 | 35 | 173 | 311 | 324 | 496 | 862 | 803 | 48 | -183 |
| Long-term debt | 0 | 0 | 243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 141 | 1.031 | 1.044 | 2.120 | 912 | 775 | 986 | 1.142 | 1.697 | 1.415 | 1.323 |
| Total debt | 141 | 1.031 | 1.287 | 2.120 | 912 | 775 | 986 | 1.142 | 1.697 | 1.415 | 1.323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Founder | Founder | 2014 | — | — |
PE Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOEL HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Bank Jensen | Founder | 0 companies |
| Poul Erik Mølgaard Rasmussen | Management | 0 companies |
| Mogens Nellemann Skov | Chairman | 0 companies |
| René Munk-Nissen | Board of Directors | 0 companies |