| Revenue | DKK 534K | -37% |
| EBITDA | DKK -164K | -212% |
| Net profit | DKK -196K | -332% |
| Total assets | DKK 714K | -6% |
| Equity | DKK 88K | -69% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 601 | 535 | 622 | 888 | 714 | 1.106 | 858 | 851 | 534 |
| Staff expenses | -0 | -538 | -481 | -568 | -775 | -669 | -868 | -597 | -705 | -697 |
| EBITDA | 0 | 63 | 54 | 54 | 113 | 44 | 238 | 261 | 146 | -164 |
| Depreciation & amort. | -0 | -22 | -22 | -22 | -22 | -24 | -86 | -38 | -13 | -0 |
| EBIT | 0 | 40 | 32 | 32 | 91 | 20 | 152 | 223 | 133 | -164 |
| Net financials | 0 | -0 | -2 | -1 | -0 | -1 | -1 | -19 | -20 | -27 |
| Profit before tax | 0 | 40 | 29 | 31 | 90 | 19 | 151 | 204 | 113 | -191 |
| Tax | -0 | 10 | 7 | 5 | 20 | 7 | 33 | 48 | 29 | 5 |
| Net profit | 0 | 30 | 23 | 26 | 70 | 12 | 117 | 156 | 84 | -196 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 | 693 | 518 | 593 | 697 | 730 | 1.181 | 781 | 757 | 714 |
| Equity | 4 | 34 | 57 | 83 | 153 | 165 | 219 | 199 | 284 | 88 |
| Long-term debt | 0 | 348 | 278 | 238 | 0 | 0 | 400 | 0 | 0 | 0 |
| Short-term debt | 0 | 309 | 182 | 272 | 544 | 564 | 559 | 582 | 473 | 625 |
| Total debt | 0 | 657 | 460 | 510 | 544 | 564 | 959 | 582 | 473 | 625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2026 | — | — |
JL Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TKM-Holding ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sønderup | Management | 0 companies |
| Jesper Lønstrup Lund | Management | 0 companies |