| Revenue | DKK 1,3M | -32% |
| EBITDA | DKK -1,5M | -967% |
| Net profit | DKK 453K | -33% |
| Total assets | DKK 9,9M | +26% |
| Equity | DKK 852K | +114% |
| Employees | 12 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421 | 1.887 | 1.694 | 1.528 | -835 | -324 | 1.989 | 1.547 | 1.918 | 1.309 |
| Staff expenses | -892 | -1.530 | -1.963 | -1.596 | -1.117 | -856 | -1.010 | -1.300 | -2.059 | -2.810 |
| EBITDA | -471 | 356 | -268 | -68 | -1.953 | -1.180 | 979 | 247 | -141 | -1.502 |
| Depreciation & amort. | -43 | -106 | -146 | -113 | -93 | -75 | -52 | -29 | -7 | -0 |
| EBIT | -514 | 250 | -414 | -181 | -2.046 | -1.255 | 927 | 218 | -148 | -1.502 |
| Net financials | -2 | -27 | -527 | 525 | 1.213 | 508 | 273 | 448 | 830 | 1.881 |
| Profit before tax | -516 | 223 | -942 | 343 | -833 | -747 | 1.200 | 666 | 682 | 379 |
| Tax | -112 | 52 | 60 | -76 | -415 | -220 | -155 | -51 | 6 | -74 |
| Net profit | -404 | 171 | -1.001 | 420 | -419 | -527 | 1.355 | 717 | 676 | 453 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.985 | 3.237 | 2.921 | 4.660 | 5.493 | 3.179 | 5.091 | 6.036 | 7.865 | 9.890 |
| Equity | -354 | -183 | -1.185 | -765 | -1.183 | -1.710 | -355 | 362 | 399 | 852 |
| Long-term debt | 0 | 0 | 0 | 1.950 | 1.962 | 2.783 | 2.859 | 2.677 | 2.495 | 1.950 |
| Short-term debt | 2.339 | 3.421 | 4.105 | 3.475 | 4.714 | 1.624 | 2.105 | 2.515 | 4.720 | 7.088 |
| Total debt | 2.339 | 3.421 | 4.105 | 5.425 | 6.677 | 4.407 | 4.964 | 5.192 | 7.216 | 9.038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2015 | — | — |
TT Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cortex Invest ApS | Company | 50.0% | 50.0% | 2025 |
STEFFAN TOBIESEN HOLDING ApS | Company | 20.0% | 20.0% | 2025 |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Nørgård Tobiesen | Management | 0 companies |
| TID TIL RO Ltd. | Founder | 0 companies |