| Revenue | DKK 612K | -55% |
| EBITDA | DKK 444K | +497% |
| Net profit | DKK 370K | +402% |
| Total assets | DKK 462K | -22% |
| Equity | DKK 321K | +752% |
| Employees | 17 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 127 | 496 | 740 | 810 | 1.174 | 1.156 | 1.498 | 1.370 | 612 |
| Staff expenses | -188 | -544 | -767 | -834 | -762 | -812 | -1.181 | -1.180 | -167 |
| EBITDA | -61 | -49 | -27 | -24 | 203 | 107 | 76 | -112 | 444 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -12 | -29 | -0 | -0 |
| EBIT | -61 | -49 | -27 | -24 | 199 | 95 | 47 | -112 | 444 |
| Net financials | 0 | 0 | 0 | -1 | -40 | -24 | -12 | -11 | 0 |
| Profit before tax | -61 | -49 | -27 | -25 | 159 | 71 | 34 | -123 | 444 |
| Tax | -0 | -0 | -0 | -0 | 33 | 18 | 8 | -0 | 74 |
| Net profit | -61 | -49 | -27 | -25 | 125 | 52 | 27 | -123 | 370 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45 | 53 | 99 | 168 | 435 | 754 | 820 | 594 | 462 |
| Equity | 39 | -8 | -123 | -148 | -6 | 47 | 73 | -49 | 321 |
| Long-term debt | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -43 | 61 | 222 | 315 | 440 | 707 | 746 | 644 | 141 |
| Total debt | 6 | 61 | 222 | 315 | 440 | 707 | 746 | 644 | 141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Roxy Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Fastrup Nielsen | Management | 0 companies |
| Martin Daniali | Board of Directors | 0 companies |