| Revenue | DKK 2,4M | +1% |
| EBITDA | DKK 680K | -12% |
| Net profit | DKK 465K | -15% |
| Total assets | DKK 1,7M | +10% |
| Equity | DKK 820K | -7% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.456 | 1.707 | 1.994 | 2.474 | 2.644 | 2.536 | 2.402 | 2.422 |
| Staff expenses | -1.290 | -1.284 | -1.364 | -1.341 | -1.484 | -1.601 | -1.619 | -1.742 |
| EBITDA | 166 | 424 | 630 | 1.133 | 1.161 | 935 | 775 | 680 |
| Depreciation & amort. | -75 | -85 | -102 | -102 | -106 | -110 | -110 | -98 |
| EBIT | 91 | 338 | 527 | 1.031 | 1.055 | 825 | 665 | 582 |
| Net financials | -14 | -20 | -4 | 11 | 20 | 30 | 37 | 16 |
| Profit before tax | 77 | 319 | 523 | 1.041 | 1.074 | 856 | 702 | 598 |
| Tax | 17 | 70 | 115 | 229 | 236 | 188 | 156 | 133 |
| Net profit | 60 | 249 | 408 | 812 | 838 | 667 | 546 | 465 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.385 | 1.640 | 1.411 | 2.481 | 2.348 | 1.748 | 1.554 | 1.708 |
| Equity | 360 | 608 | 716 | 1.138 | 1.151 | 994 | 880 | 820 |
| Long-term debt | 0 | 0 | 47 | 119 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.008 | 983 | 581 | 1.140 | 1.094 | 671 | 611 | 844 |
| Total debt | 1.008 | 983 | 628 | 1.259 | 1.094 | 671 | 611 | 844 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dacapo Optik 7430 ApS | Company | 66.7% | 66.7% | 2017 |
TriWil Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Ottesen | Management | 0 companies |
| Ulrik Gervin Thrane | Board of Directors | 0 companies |
| Claus Henrik Honore | Board of Directors | 0 companies |
| Irene Kirkegaard Ravn | Board of Directors | 0 companies |