| Revenue | DKK -38K | +6% |
| EBITDA | DKK -80K | +14% |
| Net profit | DKK -57K | +29% |
| Total assets | DKK 925K | -4% |
| Equity | DKK 656K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 415 | 226 | 238 | 141 | 137 | 96 | 48 | 46 | 139 | 170 | 107 | 11 | -36 | -38 |
| Staff expenses | -180 | -177 | -42 | -40 | -44 | -56 | -47 | -46 | -46 | -47 | -48 | -48 | -58 | -42 |
| EBITDA | 74 | -44 | 119 | 18 | -4 | 40 | 1 | 0 | 93 | 122 | 59 | -37 | -94 | -80 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -28 | -28 | -28 | -28 | -9 | -0 |
| EBIT | 74 | -44 | 119 | 18 | -4 | 40 | 1 | -18 | 65 | 94 | 31 | -65 | -103 | -80 |
| Net financials | 3 | 2 | -3 | 6 | -11 | 8 | 7 | 3 | -19 | -8 | -10 | -27 | -1 | 7 |
| Profit before tax | 77 | -42 | 116 | 24 | -8 | 48 | 8 | -16 | 45 | 86 | 21 | -92 | -104 | -73 |
| Tax | 20 | 20 | 28 | 6 | 3 | 10 | 2 | -3 | 10 | 19 | 5 | -20 | -23 | -16 |
| Net profit | 57 | -62 | 88 | 18 | -12 | 37 | 7 | -13 | 35 | 67 | 16 | -72 | -81 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 899 | 730 | 823 | 854 | 846 | 909 | 907 | 905 | 988 | 1.092 | 1.106 | 1.017 | 959 | 925 |
| Equity | 685 | 623 | 711 | 729 | 717 | 754 | 761 | 748 | 784 | 850 | 866 | 794 | 713 | 656 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 19 | 5 | 0 | 0 | 0 |
| Short-term debt | 213 | 107 | 112 | 125 | 129 | 155 | 146 | 157 | 198 | 221 | 234 | 223 | 246 | 269 |
| Total debt | 213 | 107 | 112 | 125 | 129 | 155 | 146 | 157 | 201 | 240 | 239 | 223 | 246 | 269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Odal | Management | 0 companies |
| Ruth Anne Gerda Etjen Odal | Board of Directors | 0 companies |