| Revenue | DKK 1,4M | +640% |
| EBITDA | DKK -991K | +71% |
| Net profit | DKK -2,9M | +49% |
| Total assets | DKK 20M | -1% |
| Equity | DKK 10,1M | +326% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -182 | -142 | -374 | -825 | -489 | -109 | 210 | 183 | 1.352 |
| Staff expenses | -38 | -151 | -676 | -716 | -1.704 | -1.893 | -3.447 | -3.562 | -2.343 |
| EBITDA | -220 | -293 | -1.051 | -1.541 | -2.193 | -2.002 | -3.237 | -3.379 | -991 |
| Depreciation & amort. | 109 | -224 | -341 | -392 | -576 | -718 | -1.178 | -1.176 | -1.071 |
| EBIT | -328 | -517 | -1.392 | -1.933 | -2.769 | -2.720 | -4.415 | -4.555 | -2.062 |
| Net financials | -195 | -184 | -120 | -257 | -441 | -601 | -755 | -1.091 | -843 |
| Profit before tax | -523 | -701 | -1.512 | -2.189 | -3.210 | -3.322 | -5.170 | -5.646 | -2.904 |
| Tax | -115 | -154 | -333 | -482 | -706 | 1.545 | -0 | -0 | -0 |
| Net profit | -409 | -547 | -1.179 | -1.708 | -2.504 | -4.866 | -5.170 | -5.646 | -2.904 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.190 | 8.841 | 10.918 | 12.022 | 14.348 | 13.364 | 21.590 | 20.234 | 19.953 |
| Equity | -359 | 8.094 | 6.915 | 5.707 | 3.203 | 6.337 | 1.167 | -4.479 | 10.117 |
| Long-term debt | 0 | 0 | 0 | 29 | 114 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.549 | 747 | 4.003 | 6.285 | 11.031 | 7.027 | 20.422 | 24.713 | 9.836 |
| Total debt | 9.549 | 747 | 4.003 | 6.315 | 11.145 | 7.027 | 20.422 | 24.713 | 9.836 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2015 | — | — |
TF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRIO LINE HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Bahnsen | Management | 0 companies |
| Tore Frydensbjerg Vilhelmsen | Management | 0 companies |
| Anders Michael Hauch | Board of Directors | 0 companies |
| Ivan Joachim Johansen | Board of Directors | 0 companies |
| Christoffer Hage | Board of Directors | 0 companies |
| Meike Bahnsen | Board of Directors | 0 companies |