| Revenue | DKK 278K | -95% |
| EBITDA | DKK 276K | -91% |
| Net profit | DKK 230K | -88% |
| Total assets | DKK 711K | -70% |
| Equity | DKK 703K | -64% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.261 | -3.510 | 2.769 | 3.088 | 4.337 | 4.192 | 6.367 | 3.152 | 4.374 | 1.499 | 8 | 5.215 | 278 |
| Staff expenses | -4.251 | -3.013 | -2.611 | -2.198 | -2.101 | -2.312 | -3.761 | -1.068 | -1.225 | -2.060 | -2.190 | -2.155 | -2 |
| EBITDA | 1.360 | -161 | 132 | 890 | 2.237 | 1.881 | 2.606 | 2.084 | 3.148 | -561 | -2.182 | 3.060 | 276 |
| Depreciation & amort. | -185 | -168 | -153 | -133 | -107 | -79 | -87 | -146 | -146 | -258 | -274 | -250 | -0 |
| EBIT | 1.175 | -329 | -21 | 756 | 2.129 | 1.802 | 2.519 | 1.938 | 3.002 | -819 | -2.457 | 2.810 | 276 |
| Net financials | -223 | -127 | -83 | -71 | -68 | -50 | -137 | -22 | -15 | -193 | -147 | -232 | 19 |
| Profit before tax | 1.395 | -222 | -104 | 685 | 2.061 | 1.752 | 2.383 | 1.915 | 2.988 | -1.012 | -2.604 | 2.578 | 295 |
| Tax | 360 | -58 | -41 | 162 | 438 | 398 | 507 | 423 | 657 | -212 | -557 | 586 | 65 |
| Net profit | 1.035 | -164 | -62 | 524 | 1.624 | 1.354 | 1.876 | 1.492 | 2.330 | -800 | -2.047 | 1.992 | 230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.029 | 9.779 | 8.898 | 9.898 | 8.974 | 9.220 | 6.561 | 7.044 | 6.810 | 9.564 | 8.354 | 2.332 | 711 |
| Equity | 2.579 | 2.743 | 2.681 | 2.704 | 4.328 | 4.182 | 4.676 | 4.493 | 2.828 | 2.027 | -19 | 1.973 | 703 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 124 | 2.075 | 2.441 | 0 | 0 |
| Short-term debt | -7.422 | -6.753 | 5.958 | 6.934 | 4.400 | 4.785 | 1.878 | 2.499 | 3.849 | 5.462 | 5.932 | 359 | 8 |
| Total debt | -7.422 | -6.753 | 5.958 | 6.934 | 4.400 | 4.785 | 1.878 | 2.541 | 3.973 | 7.537 | 8.373 | 359 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2017 | — | — |
TT Management | Management | 1976 | — | — |
MT Management | Management | 2010 | — | — |
AS Management | Management | 2021 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tösse Holding ApS | Company | 100.0% | 100.0% | 2014 |
Sunds Invest ApS | Company | 66.7% | 66.7% | 2021 |
RG GROUP ApS | Company | 20.0% | 20.0% | 2017 |
CS3 Holding ApS | Company | 10.0% | 10.0% | 2021 |
iPositive Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Berg Kristensen | Management | 0 companies |
| Thor Tøsse | Management | 0 companies |
| Marit Tøsse | Management | 0 companies |
| Anne Sri Kanthi Stensvig | Management | 0 companies |
| Per Andersen | Chief Executive Officer | 0 companies |
| Søren Vestergaard | Chairman | 0 companies |
| Tommy Jensen | Board of Directors | 0 companies |