| Revenue | DKK 3,1M | -4% |
| EBITDA | DKK 109K | -65% |
| Net profit | DKK 18K | -84% |
| Total assets | DKK 6,9M | +0% |
| Equity | DKK 879K | +2% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.814 | 1.088 | 1.345 | 2.144 | 2.162 | 2.578 | 4.485 | 3.748 | 3.241 | 3.127 |
| Staff expenses | -1.800 | -1.183 | -2.148 | -1.856 | -2.188 | -2.526 | -2.920 | -3.322 | -2.917 | -2.988 |
| EBITDA | 14 | -95 | -803 | 289 | -25 | 52 | 1.565 | 202 | 308 | 109 |
| Depreciation & amort. | -140 | -88 | -111 | -107 | -124 | -129 | -120 | -117 | -123 | -79 |
| EBIT | -126 | -183 | -914 | 181 | -150 | -78 | 1.445 | 85 | 185 | 30 |
| Net financials | 240 | 254 | 101 | 151 | -20 | 211 | 287 | -69 | -33 | -3 |
| Profit before tax | 113 | 71 | -814 | 332 | -169 | 134 | 1.732 | 16 | 152 | 27 |
| Tax | 27 | 27 | -144 | 139 | -33 | 34 | 384 | 9 | 34 | 9 |
| Net profit | 86 | 44 | -670 | 193 | -136 | 99 | 1.348 | 7 | 118 | 18 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.223 | 4.364 | 4.285 | 4.454 | 5.436 | 5.581 | 6.604 | 6.885 | 6.954 | 6.923 |
| Equity | 136 | 180 | -490 | -297 | -433 | -333 | 1.015 | 1.021 | 861 | 879 |
| Long-term debt | 0 | 0 | 0 | 0 | 128 | 173 | 128 | 132 | 0 | 0 |
| Short-term debt | 3.087 | 4.158 | 4.775 | 4.730 | 5.741 | 5.698 | 5.355 | 5.621 | 6.027 | 5.963 |
| Total debt | 3.087 | 4.158 | 4.775 | 4.730 | 5.869 | 5.871 | 5.482 | 5.753 | 6.027 | 5.963 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORBEN SJØRVAD HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Sjørvad | Management | 0 companies |