| Revenue | DKK 4,4M | -35% |
| EBITDA | DKK 1M | -65% |
| Net profit | DKK 985K | -29% |
| Total assets | DKK 1,5M | -11% |
| Equity | DKK -12,5M | +7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.486 | 915 | 1.557 | 239 | -42 | -35 | -18 | 599 | 736 | 6.804 | 8.555 | 9.680 | 6.789 | 4.406 |
| Staff expenses | -2.033 | -1.463 | -1.347 | -473 | -0 | -0 | -0 | -0 | -0 | -5.568 | -6.900 | -7.357 | -4.827 | -3.359 |
| EBITDA | 453 | -548 | 209 | -53 | -42 | -35 | -18 | 599 | 736 | 1.236 | 1.655 | -6.285 | 3.017 | 1.047 |
| Depreciation & amort. | -27 | -27 | -37 | -43 | -51 | -9 | -12 | -370 | -453 | -831 | -929 | -979 | -616 | -504 |
| EBIT | 426 | -575 | 172 | -96 | -93 | -44 | -30 | 229 | 283 | 404 | 726 | -7.265 | 2.401 | 543 |
| Net financials | -583 | -103 | -108 | -93 | -27 | -40 | -413 | -4 | 4 | -3.221 | -7.767 | -1.983 | -1.091 | -396 |
| Profit before tax | -156 | -678 | 64 | -189 | -120 | -84 | -443 | 225 | 287 | -2.816 | -7.041 | -9.248 | 1.310 | 147 |
| Tax | -39 | -100 | -55 | 91 | -22 | -24 | -97 | 49 | 41 | -666 | -1.550 | 1.557 | -73 | -838 |
| Net profit | -117 | -578 | 119 | -279 | -98 | -60 | -345 | 176 | 246 | -2.150 | -5.491 | -10.805 | 1.383 | 985 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.742 | 3.229 | 1.853 | 1.774 | 839 | 3.040 | 2.786 | 3.066 | 3.502 | 13.452 | 10.174 | 2.289 | 1.712 | 1.530 |
| Equity | 555 | -23 | 97 | -183 | -281 | -341 | -686 | -511 | -264 | -2.415 | -4.082 | -14.887 | -13.504 | -12.518 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 7.150 |
| Short-term debt | 1.187 | 3.251 | 1.756 | 1.956 | 1.120 | 3.381 | 3.473 | 3.576 | 3.703 | 15.867 | 14.257 | 17.176 | 15.216 | 6.898 |
| Total debt | 1.187 | 3.251 | 1.756 | 1.956 | 1.120 | 3.381 | 3.473 | 3.576 | 3.728 | 15.867 | 14.257 | 17.176 | 15.216 | 14.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1985 | — | — |
JL Management | Management | 1985 | — | — |
TL Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TFPA HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Allan Jacobsen | Management | 0 companies |
| John Leif Jacobsen | Management | 0 companies |
| Thomas Lytzen Paulsen | Management | 0 companies |
| Linda Søholm Paulsen | Board of Directors | 0 companies |
| Kirsten Henny Jacobsen | Board of Directors | 0 companies |