| Revenue | DKK 95K | -28% |
| EBITDA | DKK 95K | -28% |
| Net profit | DKK 5K | -80% |
| Total assets | DKK 798K | -6% |
| Equity | DKK 25 | +100% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | -101 | 182 | 82 | 227 | 54 | 100 | 166 | 77 | 133 | 95 |
| Staff expenses | -103 | -102 | -74 | -40 | -64 | -18 | -29 | -28 | -0 | -0 | -0 |
| EBITDA | 14 | -203 | 108 | 42 | 163 | 36 | 71 | 138 | 77 | 133 | 95 |
| Depreciation & amort. | -15 | -16 | -16 | -16 | -47 | -44 | -51 | -36 | -35 | -43 | -43 |
| EBIT | -0 | -219 | 92 | 27 | 116 | -8 | 20 | 101 | 42 | 90 | 53 |
| Net financials | -30 | -0 | -5 | -1 | -46 | -72 | -41 | -38 | -50 | -65 | -48 |
| Profit before tax | -30 | -219 | 87 | 26 | 70 | -80 | -21 | 63 | -8 | 25 | 5 |
| Tax | -0 | -0 | 21 | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -30 | -219 | 66 | 19 | 70 | -80 | -21 | 63 | -8 | 25 | 5 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.133 | 1.090 | 1.135 | 1.171 | 1.147 | 1.026 | 979 | 969 | 932 | 849 | 798 |
| Equity | 50 | -169 | -103 | -84 | 16 | -64 | -85 | -22 | -30 | -5 | 0 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.083 | 1.259 | 1.238 | 1.255 | 1.131 | 1.090 | 1.064 | 990 | 962 | 854 | 798 |
| Total debt | 1.083 | 1.259 | 1.238 | 1.255 | 1.131 | 1.090 | 1.064 | 990 | 962 | 854 | 798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB | Founder | 2014 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
TC Founder | Founder | 2014 | — | — |
TC Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thea Birgitta Elisabeth Tande-Pham | Founder | 0 companies |
| Stig Boe Krarup | Chief Executive Officer | 0 companies |
| Thuan Cong Pham | Founder | 0 companies |
| Thuan Cong Pham | Chief Executive Officer | 0 companies |
| Thuan Tande-Pham | Chairman | 0 companies |