| Revenue | DKK 238K | +16% |
| EBITDA | DKK 238K | +24% |
| Net profit | DKK 56K | +140% |
| Total assets | DKK 6,5M | +5% |
| Equity | DKK 1M | +6% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130 | 233 | 337 | 325 | 310 | 258 | 615 | 206 | 238 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 130 | 233 | 337 | 325 | 310 | 258 | 608 | 192 | 238 |
| Depreciation & amort. | -9 | -48 | -118 | -135 | -135 | -135 | -107 | -94 | -94 |
| EBIT | 120 | 185 | 219 | 190 | 175 | 123 | 501 | 98 | 145 |
| Net financials | -73 | -178 | -214 | -218 | -228 | -159 | -284 | -282 | -82 |
| Profit before tax | 47 | 6 | 5 | -28 | -52 | -36 | 216 | -184 | 62 |
| Tax | 11 | -13 | 8 | -6 | -18 | -13 | 84 | -44 | 7 |
| Net profit | 36 | 19 | -3 | -21 | -34 | -23 | 132 | -140 | 56 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.825 | 6.501 | 6.759 | 6.629 | 6.518 | 6.384 | 6.248 | 6.225 | 6.521 |
| Equity | 1.007 | 1.035 | 1.032 | 1.011 | 977 | 954 | 1.086 | 946 | 1.002 |
| Long-term debt | 2.141 | 4.333 | 4.053 | 3.776 | 3.542 | 3.223 | 3.909 | 3.709 | 4.540 |
| Short-term debt | 1.406 | 876 | 1.409 | 1.583 | 1.759 | 1.979 | 1.036 | 1.402 | 825 |
| Total debt | 3.547 | 5.209 | 5.462 | 5.359 | 5.301 | 5.201 | 4.946 | 5.111 | 5.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2019 | — | — |
JK Founder | Founder | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MYAGER ApS | Company | 50.0% | 50.0% | 2023 |
VSB KORNUM HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Skødt Nielsen | Management | 0 companies |
| Jesper Kaas Kornum | Founder | 0 companies |