| Revenue | DKK 4,2M | +135% |
| EBITDA | DKK -1,1M | +87% |
| Net profit | DKK -1,5M | +80% |
| Total assets | DKK 4,8M | +87% |
| Equity | DKK -19,7M | -8% |
| Employees | 23 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.420 | 855 | 3.333 | 7.263 | 2.280 | 7.260 | 1.801 | 4.224 |
| Staff expenses | -1.099 | -1.754 | -2.986 | -6.931 | -9.582 | -8.549 | -10.307 | -5.298 |
| EBITDA | -2.520 | -899 | 347 | 332 | -7.303 | -1.289 | -8.507 | -1.073 |
| Depreciation & amort. | -54 | -71 | -140 | -186 | -220 | -236 | -225 | -98 |
| EBIT | -2.574 | -969 | 207 | 147 | -7.522 | -1.525 | -8.731 | -1.172 |
| Net financials | -81 | -221 | -173 | -99 | -217 | -486 | -431 | -316 |
| Profit before tax | -2.655 | -1.191 | 34 | 48 | -7.739 | -2.012 | -9.162 | -1.488 |
| Tax | -584 | -262 | 7 | 13 | 613 | -0 | -1.606 | -0 |
| Net profit | -2.071 | -929 | 27 | 35 | -8.352 | -2.012 | -7.556 | -1.488 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.275 | 4.644 | 3.146 | 8.190 | 5.104 | 4.708 | 2.555 | 4.777 |
| Equity | -2.021 | -2.950 | -2.922 | -331 | -8.683 | -10.695 | -18.251 | -19.739 |
| Long-term debt | 0 | 19 | 64 | 2.064 | 2.066 | 2.068 | 2.071 | 6.073 |
| Short-term debt | 6.296 | 7.575 | 6.004 | 6.458 | 11.721 | 13.335 | 18.736 | 18.443 |
| Total debt | 6.296 | 7.593 | 6.068 | 8.522 | 13.787 | 15.403 | 20.807 | 24.516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danbox Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Sandholm | Management | 0 companies |
| Jimmi Breiner Hansen | Chairman | 0 companies |
| Niels Wounlund Jensen | Board of Directors | 0 companies |