| Revenue | DKK 7,5M | +110% |
| EBITDA | DKK 2,9M | +673% |
| Net profit | DKK 418K | +177% |
| Total assets | DKK 18,3M | +321% |
| Equity | DKK 3,7M | +132% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.353 | 2.721 | 2.848 | 3.341 | 4.058 | 4.529 | 4.697 | 3.572 | 7.489 |
| Staff expenses | -1.612 | -2.215 | -2.440 | -2.723 | -3.292 | -3.697 | -4.168 | -4.083 | -3.941 |
| EBITDA | 741 | 505 | 407 | 618 | 766 | 832 | 529 | -511 | 2.931 |
| Depreciation & amort. | 169 | -193 | -184 | -76 | -80 | -104 | -119 | -107 | -1.920 |
| EBIT | 572 | 313 | 223 | 542 | 687 | 728 | 410 | -619 | 1.011 |
| Net financials | -97 | -78 | -82 | -102 | -91 | -69 | -103 | -63 | -467 |
| Profit before tax | 475 | 235 | 140 | 440 | 595 | 659 | 307 | -682 | 543 |
| Tax | 114 | 59 | 34 | 97 | 133 | 147 | 72 | -140 | 125 |
| Net profit | 361 | 176 | 106 | 344 | 462 | 511 | 235 | -541 | 418 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.022 | 2.614 | 3.203 | 3.443 | 4.918 | 6.086 | 5.351 | 4.337 | 18.264 |
| Equity | 511 | 620 | 725 | 1.069 | 1.446 | 1.902 | 2.137 | 1.596 | 3.706 |
| Long-term debt | 760 | 590 | 425 | 374 | 482 | 413 | 0 | 0 | 9.033 |
| Short-term debt | 702 | 1.332 | 1.944 | 1.831 | 2.832 | 3.504 | 2.936 | 2.603 | 4.585 |
| Total debt | 1.461 | 1.921 | 2.369 | 2.205 | 3.314 | 3.916 | 2.936 | 2.603 | 13.618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vognmand Thomas Berg Holding Aps | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Berg Johansen | Management | 0 companies |