| Revenue | DKK 1,4M | +112% |
| EBITDA | DKK 355K | +143% |
| Net profit | DKK 343K | +135% |
| Total assets | DKK 2,3M | +46% |
| Equity | DKK -1,5M | +19% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -403 | 1.040 | 1.145 | 1.244 | 1.905 | 653 | 1.386 |
| Staff expenses | -921 | -1.334 | -1.461 | -1.675 | -1.814 | -1.475 | -1.031 |
| EBITDA | -403 | -293 | -316 | -431 | 91 | -822 | 355 |
| Depreciation & amort. | -9 | -30 | -13 | -13 | -13 | -17 | -4 |
| EBIT | -413 | -324 | -329 | -444 | 78 | -839 | 352 |
| Net financials | -21 | -35 | -45 | -54 | -73 | -153 | -197 |
| Profit before tax | -434 | -359 | -374 | -498 | 5 | -991 | 189 |
| Tax | -128 | -50 | -51 | -107 | 2 | -2 | -154 |
| Net profit | -306 | -309 | -323 | -391 | 2 | -989 | 343 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 983 | 1.911 | 1.470 | 2.056 | 2.356 | 1.573 | 2.299 |
| Equity | 194 | -115 | -438 | -830 | -827 | -1.817 | -1.474 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 789 | 2.027 | 1.908 | 2.886 | 3.183 | 3.390 | 3.772 |
| Total debt | 789 | 2.027 | 1.908 | 2.886 | 3.183 | 3.390 | 3.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMA-Invest ApS | Company | 66.7% | 66.7% | 2021 |
FBK Holding 2018 ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Søe Jørgensen | Management | 0 companies |
| Kim Bengtsen | Chairman | 0 companies |
| Claus Rask Boddum | Board of Directors | 0 companies |
| Lone Christina Jørgensen | Board of Directors | 0 companies |
| Jesper Mariegaard | Board of Directors | 0 companies |