| Revenue | DKK 1,5M | +95% |
| EBITDA | DKK 714K | +2432% |
| Net profit | DKK 489K | +1229% |
| Total assets | DKK 810K | +19% |
| Equity | DKK 519K | +1618% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 633 | 803 | 1.053 | 746 | 1.457 |
| Staff expenses | -416 | -448 | -587 | -718 | -743 |
| EBITDA | 217 | 355 | 466 | 28 | 714 |
| Depreciation & amort. | -0 | -0 | -24 | -71 | -71 |
| EBIT | 217 | 355 | 442 | -43 | 643 |
| Net financials | -3 | -4 | 1 | -10 | -12 |
| Profit before tax | 214 | 351 | 443 | -53 | 631 |
| Tax | 47 | 79 | 98 | -9 | 142 |
| Net profit | 167 | 272 | 345 | -43 | 489 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 566 | 507 | 1.024 | 678 | 810 |
| Equity | 207 | 329 | 674 | 30 | 519 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 359 | 179 | 320 | 627 | 266 |
| Total debt | 359 | 179 | 320 | 627 | 266 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TI Management | Management | 2021 |
| Former (1) | ||
SF Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Ingrid Horsted | Management | 0 companies |
| Suzanne Flagstad | Chief Executive Officer | 0 companies |
| Mogens Trygve Lied Flagstad | Chairman | 0 companies |