| Revenue | DKK 1,1M | -3% |
| EBITDA | DKK 1,1M | -3% |
| Net profit | DKK 771K | +10% |
| Total assets | DKK 23M | +1% |
| Equity | DKK 5,1M | +18% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | 291 | 621 | 763 | 760 | 966 | 686 | 1.058 | 1.167 | 1.135 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -27 | 291 | 621 | 763 | 760 | 966 | 686 | 1.058 | 1.167 | 1.135 |
| Depreciation & amort. | -0 | -71 | -148 | -170 | -185 | -190 | -203 | -203 | -204 | -204 |
| EBIT | -27 | 220 | 472 | 593 | 575 | 776 | 483 | 855 | 963 | 931 |
| Net financials | 48 | -53 | 123 | 86 | 132 | 302 | 8 | -371 | -136 | -35 |
| Profit before tax | 21 | 167 | 595 | 679 | 707 | 1.079 | 491 | 484 | 827 | 896 |
| Tax | -1 | 16 | 47 | 72 | 57 | 282 | 85 | 95 | 128 | 126 |
| Net profit | 22 | 151 | 549 | 607 | 650 | 797 | 406 | 389 | 699 | 771 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 652 | 12.472 | 17.342 | 19.782 | 20.651 | 21.050 | 22.289 | 22.341 | 22.652 | 22.977 |
| Equity | 72 | 223 | 772 | 1.379 | 2.029 | 2.826 | 3.232 | 3.621 | 4.320 | 5.091 |
| Long-term debt | 0 | 7.376 | 11.639 | 12.500 | 13.253 | 13.263 | 14.102 | 189 | 164 | 165 |
| Short-term debt | 580 | 4.872 | 4.931 | 5.903 | 5.369 | 4.962 | 4.955 | 18.530 | 18.168 | 17.721 |
| Total debt | 580 | 12.248 | 16.570 | 18.403 | 18.622 | 18.224 | 19.057 | 18.719 | 18.332 | 17.887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2016 | — | — |
LG Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Line Michalski Holding ApS | Company | 50.0% | 50.0% | 2019 |
THOMAS MICHALSKI HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Michalski | Management | 0 companies |
| Line Gustafsson Michalski | Management | 0 companies |