| Revenue | DKK 9,7M | -16% |
| EBITDA | DKK 4,5M | +25% |
| Net profit | DKK 2M | +38% |
| Total assets | DKK 20,8M | -18% |
| Equity | DKK 10,8M | +6% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.780 | 15.639 | 15.627 | 11.510 | 9.663 |
| Staff expenses | -7.037 | -9.754 | -12.196 | -7.926 | -5.187 |
| EBITDA | 5.743 | 5.885 | 3.431 | 3.584 | 4.476 |
| Depreciation & amort. | -2.295 | -2.264 | -2.095 | -1.679 | -1.674 |
| EBIT | 3.448 | 3.621 | 1.336 | 1.905 | 2.801 |
| Net financials | -119 | -134 | -65 | -77 | -75 |
| Profit before tax | 3.329 | 3.487 | 1.271 | 1.828 | 2.726 |
| Tax | 760 | 806 | 281 | 404 | 760 |
| Net profit | 2.569 | 2.681 | 990 | 1.424 | 1.966 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 31.115 | 29.871 | 21.625 | 25.554 | 20.832 |
| Equity | 16.660 | 19.341 | 11.831 | 10.255 | 10.820 |
| Long-term debt | 715 | 358 | 204 | 310 | 388 |
| Short-term debt | 11.937 | 8.134 | 7.938 | 13.536 | 8.362 |
| Total debt | 12.651 | 8.492 | 8.142 | 13.846 | 8.750 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TS Chief Executive Officer | Chief Executive Officer | 2020 |
| Former (3) | ||
BW Management | Management | 2016 – 2019 |
TW Management | Management | 2015 – 2016 |
BK Management | Management | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 | |
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bodil Worm Hansen | Management | 0 companies |
| Torkild Sagberg Andersen | Chief Executive Officer | 0 companies |
| Tetsuyuki Watanabe | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Torstein Myhre | Board of Directors | 0 companies |
| Karin Pia Hansen | Board of Directors | 0 companies |