| Revenue | DKK 284K | -26% |
| EBITDA | DKK -708K | +45% |
| Net profit | DKK -1,1M | +39% |
| Total assets | DKK 2,1M | -89% |
| Equity | DKK -8M | -15% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -74 | 4.465 | 10.022 | 7.356 | 20.228 | 19.608 | 4.759 | 385 | 284 |
| Staff expenses | -0 | -4.363 | -8.601 | -6.791 | -18.926 | -17.531 | -10.639 | -1.644 | -992 |
| EBITDA | -74 | 102 | 1.422 | 565 | 1.302 | 2.078 | -5.880 | -1.297 | -708 |
| Depreciation & amort. | -63 | -247 | 509 | -289 | -554 | -313 | -134 | -106 | -63 |
| EBIT | -137 | -145 | 912 | 276 | 747 | 1.765 | -6.015 | -1.404 | -771 |
| Net financials | -4 | -135 | -375 | -188 | -539 | -1.195 | -45 | -357 | -297 |
| Profit before tax | -142 | -280 | 537 | 88 | 208 | 569 | -6.060 | -1.761 | -1.068 |
| Tax | -31 | -60 | 118 | 20 | 69 | 134 | 93 | -0 | -0 |
| Net profit | -110 | -220 | 419 | 68 | 139 | 436 | -6.152 | -1.761 | -1.068 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 441 | 9.991 | 17.965 | 22.952 | 34.389 | 111.373 | 39.981 | 19.246 | 2.150 |
| Equity | 95 | -126 | 293 | 361 | 501 | 936 | -5.216 | -6.977 | -8.045 |
| Long-term debt | 336 | 0 | 446 | 628 | 373 | 0 | 3.058 | 3.371 | 3.544 |
| Short-term debt | 346 | 10.117 | 17.123 | 21.916 | 33.417 | 110.437 | 42.197 | 23.223 | 7.195 |
| Total debt | 346 | 10.117 | 17.569 | 22.544 | 33.790 | 110.437 | 42.197 | 23.223 | 7.195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2016 | |
Green Elephant ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Sørensen | Chief Executive Officer | 0 companies |
| Torben Brand | Chief Executive Officer | 0 companies |
| Brian Christensen | Board of Directors | 0 companies |