| Revenue | DKK 1,9M | +728% |
| EBITDA | DKK 460K | +149% |
| Net profit | DKK -1,7M | -11% |
| Total assets | DKK 6,9M | -12% |
| Equity | DKK -672K | -168% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -72 | -94 | 45 | 227 | 1.880 |
| Staff expenses | -1.757 | -1.429 | -682 | -1.051 | -1.420 |
| EBITDA | -1.828 | -1.527 | -637 | -931 | 460 |
| Depreciation & amort. | -384 | -247 | -247 | -240 | -242 |
| EBIT | -2.213 | -1.774 | -884 | -1.171 | 218 |
| Net financials | -145 | 437 | -927 | -414 | -1.895 |
| Profit before tax | -2.358 | -1.337 | -1.811 | -1.585 | -1.677 |
| Tax | -500 | -472 | -257 | -88 | -16 |
| Net profit | -1.857 | -865 | -1.554 | -1.497 | -1.661 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.271 | 6.140 | 6.232 | 7.792 | 6.885 |
| Equity | -72 | 1.540 | -14 | 989 | -672 |
| Long-term debt | 3.562 | 1.460 | 1.405 | 1.256 | 943 |
| Short-term debt | 1.780 | 3.140 | 4.842 | 5.547 | 6.613 |
| Total debt | 5.342 | 4.600 | 6.247 | 6.803 | 7.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lorentzen & Co Holding ApS | Company | 20.0% | 20.0% | 2023 |
THOMAS FALCK HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
Framewerk Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2023 | |
EYEROOM HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Falck | Management | 0 companies |
| Henrik Bo Larsen | Board of Directors | 0 companies |
| Stig Engelbreth Hansen | Board of Directors | 0 companies |
| Lone Susanne Lorentzen | Chairman | 0 companies |