| Revenue | DKK 6M | +6% |
| EBITDA | DKK 605K | -48% |
| Net profit | DKK -724K | -112% |
| Total assets | DKK 9,2M | -8% |
| Equity | DKK 780K | -48% |
| Employees | 33 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | 5.326 | 1.889 | 2.533 | 6.669 | 4.643 | 5.612 | 5.971 |
| Staff expenses | -2.136 | -3.269 | -1.968 | -1.836 | -3.280 | -3.408 | -4.440 | -5.366 |
| EBITDA | -1.774 | 2.057 | -79 | 697 | 3.389 | 1.236 | 1.172 | 605 |
| Depreciation & amort. | -514 | -936 | -952 | -960 | -1.059 | -1.239 | -1.358 | -1.387 |
| EBIT | -2.287 | 1.121 | -1.030 | -262 | 2.330 | -3 | -186 | -782 |
| Net financials | -302 | -91 | -183 | -229 | -257 | -223 | -243 | -134 |
| Profit before tax | -2.589 | 1.030 | -1.213 | -491 | 2.073 | -226 | -429 | -916 |
| Tax | -568 | 238 | -257 | -102 | 464 | -37 | -87 | -191 |
| Net profit | -2.022 | 792 | -956 | -389 | 1.609 | -188 | -341 | -724 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.113 | 9.961 | 9.743 | 9.807 | 9.472 | 10.606 | 10.049 | 9.226 |
| Equity | -1.972 | 1.771 | 815 | 425 | 2.034 | 1.846 | 1.504 | 780 |
| Long-term debt | 5.024 | 2.512 | 1.009 | 883 | 728 | 1.847 | 602 | 60 |
| Short-term debt | 4.061 | 5.679 | 7.918 | 8.499 | 6.710 | 6.913 | 7.942 | 8.386 |
| Total debt | 9.085 | 8.191 | 8.928 | 9.382 | 7.438 | 8.760 | 8.544 | 8.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TPFBI Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Klixbüll-Axeltoft | Chief Executive Officer | 0 companies |
| Jacob Støving Østergaard | Chief Executive Officer | 0 companies |