| Revenue | DKK 1,3M | +28% |
| EBITDA | DKK 305K | +59% |
| Net profit | DKK 238K | +55% |
| Total assets | DKK 635K | +37% |
| Equity | DKK 358K | +33% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.365 | 812 | 958 | 1.088 | 702 | 616 | 899 | 993 | 1.272 |
| Staff expenses | -752 | -753 | -738 | -797 | -857 | -703 | -685 | -801 | -966 |
| EBITDA | 613 | 60 | 220 | 187 | -155 | -87 | 214 | 192 | 305 |
| Depreciation & amort. | -8 | -8 | -39 | -0 | -5 | -6 | -6 | -3 | -3 |
| EBIT | 605 | 51 | 180 | 187 | -160 | -93 | 208 | 189 | 302 |
| Net financials | -0 | -0 | -1 | -2 | -2 | -3 | -2 | 9 | 6 |
| Profit before tax | 605 | 51 | 180 | 184 | -162 | -96 | 206 | 197 | 308 |
| Tax | 138 | 23 | 41 | 42 | -35 | -20 | 48 | 44 | 70 |
| Net profit | 467 | 28 | 138 | 143 | -127 | -75 | 159 | 153 | 238 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 729 | 593 | 756 | 969 | 576 | 386 | 539 | 465 | 635 |
| Equity | 567 | 490 | 520 | 552 | 313 | 237 | 278 | 269 | 358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 158 | 101 | 222 | 413 | 264 | 149 | 261 | 186 | 266 |
| Total debt | 158 | 101 | 222 | 413 | 264 | 149 | 261 | 186 | 266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smith Group ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Smith-Sørensen | Management | 0 companies |