| Revenue | DKK 7,2M | -3% |
| EBITDA | DKK 451K | -55% |
| Net profit | DKK 247K | -54% |
| Total assets | DKK 1,8M | -3% |
| Equity | DKK 854K | +13% |
| Employees | 27 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.574 | 4.831 | 5.479 | 6.557 | 6.690 | 6.424 | 7.409 | 7.169 |
| Staff expenses | -7.229 | -6.316 | -5.237 | -5.047 | -6.059 | -5.930 | -6.396 | -6.718 |
| EBITDA | -655 | -1.485 | 241 | 1.509 | 631 | 493 | 1.013 | 451 |
| Depreciation & amort. | -160 | -171 | -183 | -120 | -211 | -275 | -310 | -127 |
| EBIT | -816 | -1.656 | 58 | 1.389 | 421 | 219 | 703 | 324 |
| Net financials | -13 | -61 | -101 | -50 | -20 | -20 | -6 | -6 |
| Profit before tax | -828 | -1.717 | -43 | 1.339 | 400 | 199 | 697 | 318 |
| Tax | -213 | -375 | -1 | 297 | 91 | 44 | 156 | 71 |
| Net profit | -615 | -1.342 | -42 | 1.043 | 310 | 155 | 541 | 247 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.667 | 1.501 | 1.458 | 1.992 | 2.041 | 1.831 | 1.852 | 1.795 |
| Equity | -54 | -1.396 | -488 | 555 | 561 | 416 | 758 | 854 |
| Long-term debt | 0 | 0 | 0 | 244 | 143 | 38 | 0 | 0 |
| Short-term debt | 1.722 | 2.897 | 1.946 | 1.193 | 1.337 | 1.377 | 1.095 | 940 |
| Total debt | 1.722 | 2.897 | 1.946 | 1.437 | 1.480 | 1.415 | 1.095 | 940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2017 | — | — |
TH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NSNO Consult ApS | Company | 33.3% | 33.3% | 2024 |
Tommy R Holding ApS | Company | 33.3% | 33.3% | 2024 |
MTEM ApS | Company | 33.3% | 33.3% | 2024 |
Schweizerbageriet Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Lajer Petersen | Management | 0 companies |
| Tommy Holm Rasmussen | Management | 0 companies |
| Keld Nomanni | Board of Directors | 0 companies |
| Søren Holmar Haulrik | Chairman | 0 companies |
| Jørgen Trolle Schytter | Board of Directors | 0 companies |