| Revenue | DKK 376K | -65% |
| EBITDA | DKK 58K | -13% |
| Net profit | DKK 8K | -71% |
| Total assets | DKK 432K | -8% |
| Equity | DKK 216K | +4% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 303 | 227 | 323 | 1.151 | 845 | 871 | 1.205 | 1.068 | 376 |
| Staff expenses | -0 | -0 | -215 | -306 | -437 | -191 | -241 | -168 | -280 | -318 |
| EBITDA | 5 | 19 | 11 | 17 | 48 | 79 | 35 | 155 | 66 | 58 |
| Depreciation & amort. | -0 | -2 | -5 | -5 | -30 | -54 | -54 | -62 | -44 | -44 |
| EBIT | 5 | 16 | 7 | 12 | 19 | 24 | -19 | 93 | 22 | 14 |
| Net financials | 0 | -0 | -0 | -0 | -2 | -1 | -12 | -1 | 11 | -3 |
| Profit before tax | 5 | 16 | 6 | 12 | 17 | 23 | -31 | 93 | 33 | 11 |
| Tax | 2 | 4 | 1 | 3 | 4 | 5 | -7 | 20 | 7 | 3 |
| Net profit | 2 | 13 | 5 | 9 | 12 | 18 | -24 | 72 | 26 | 8 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 371 | 247 | 241 | 415 | 635 | 852 | 1.064 | 769 | 470 | 432 |
| Equity | 51 | 64 | 69 | 78 | 91 | 109 | 85 | 182 | 208 | 216 |
| Long-term debt | 0 | 0 | 0 | 0 | 50 | 51 | 161 | 0 | 0 | 0 |
| Short-term debt | 320 | 26 | 22 | 55 | 26 | 25 | 608 | 359 | 147 | 214 |
| Total debt | 320 | 26 | 22 | 55 | 76 | 76 | 769 | 359 | 147 | 214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Management | Management | 2014 | — | — |
RB | Audit | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas O'Brien Kirk | Management | 0 companies |
| Richardt Biger Andersen | Audit | 0 companies |