| Revenue | DKK 1,5M | +23% |
| EBITDA | DKK 493K | +32% |
| Net profit | DKK 317K | +43% |
| Total assets | DKK 2M | +28% |
| Equity | DKK 1,2M | +11% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.359 | 2.779 | 314 | 1.022 | 850 | 1.193 | 919 | 607 | 1.067 | 1.463 | 1.205 | 1.485 |
| Staff expenses | -66 | -83 | -112 | -482 | -827 | -750 | -522 | -378 | -588 | -742 | -831 | -992 |
| EBITDA | 128 | -100 | 202 | 540 | 23 | 443 | 397 | 229 | 479 | 721 | 374 | 493 |
| Depreciation & amort. | -0 | -0 | -4 | -6 | -6 | -2 | -9 | -10 | -10 | -37 | -78 | -78 |
| EBIT | 128 | -100 | 198 | 534 | 17 | 441 | 388 | 219 | 469 | 684 | 296 | 416 |
| Net financials | 0 | -7 | -1 | -1 | -4 | -6 | -7 | -7 | -5 | -0 | 1 | 0 |
| Profit before tax | 127 | -107 | 197 | 534 | 13 | 436 | 381 | 212 | 464 | 684 | 298 | 416 |
| Tax | 36 | -20 | 47 | 125 | -0 | 98 | 91 | 55 | 108 | 161 | 76 | 99 |
| Net profit | 91 | -87 | 150 | 409 | 13 | 338 | 290 | 157 | 355 | 523 | 222 | 317 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 353 | 323 | 719 | 882 | 815 | 1.286 | 1.390 | 1.642 | 1.288 | 1.719 | 1.552 | 1.991 |
| Equity | 91 | 4 | 154 | 387 | 400 | 738 | 828 | 785 | 940 | 1.186 | 1.108 | 1.225 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 262 | 319 | 565 | 495 | 415 | 548 | 561 | 857 | 348 | 511 | 431 | 762 |
| Total debt | 262 | 319 | 565 | 495 | 415 | 548 | 561 | 857 | 348 | 511 | 431 | 762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2014 | — | — |
ML Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TM GRUPPEN ApS | Company | 33.3% | 33.3% | 2016 |
EASY GREEN FEE ApS | Company | 33.3% | 33.3% | 2016 |
THORNEDAHL ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Theis Søren Morales | Management | 0 companies |
| Morten Lykars Blankschön | Management | 0 companies |