| Revenue | DKK 4,9M | -17% |
| EBITDA | DKK -2,1M | -2099% |
| Net profit | DKK -2M | -566% |
| Total assets | DKK 3,1M | -3% |
| Equity | DKK -2,9M | -212% |
| Employees | 19 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.160 | 2.569 | 2.848 | 2.944 | 3.364 | 5.035 | 4.218 | 5.963 | 4.941 |
| Staff expenses | -1.265 | -1.866 | -2.312 | -3.956 | -3.490 | -4.751 | -4.892 | -6.058 | -7.033 |
| EBITDA | -105 | 703 | 537 | -1.011 | -127 | 284 | -675 | -95 | -2.092 |
| Depreciation & amort. | -56 | -132 | -142 | -194 | -211 | -199 | -177 | -175 | -164 |
| EBIT | -161 | 571 | 395 | -1.205 | -338 | 85 | -852 | -270 | -2.256 |
| Net financials | -40 | -39 | -41 | -61 | -67 | -70 | -100 | -109 | -194 |
| Profit before tax | -201 | 532 | 354 | -1.266 | -405 | 15 | -952 | -379 | -2.450 |
| Tax | -44 | 118 | 77 | -275 | -85 | -15 | -210 | -83 | -478 |
| Net profit | -157 | 414 | 277 | -991 | -320 | 30 | -742 | -296 | -1.972 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.144 | 1.573 | 2.247 | 1.987 | 2.309 | 2.760 | 3.032 | 3.200 | 3.094 |
| Equity | -148 | 266 | 473 | -701 | -1.021 | 109 | -633 | -929 | -2.901 |
| Long-term debt | 333 | 346 | 360 | 0 | 0 | 0 | 0 | 0 | 2.709 |
| Short-term debt | 959 | 960 | 1.411 | 2.689 | 3.331 | 2.651 | 3.665 | 4.129 | 3.286 |
| Total debt | 1.292 | 1.306 | 1.772 | 2.689 | 3.331 | 2.651 | 3.665 | 4.129 | 5.995 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2016 | — | — |
MI Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Martin Ib A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nicolaj Wolf | Management | 0 companies |
| Martin Ib | Management | 0 companies |