| Revenue | DKK 209K | +73% |
| EBITDA | DKK 40K | +106% |
| Net profit | DKK -172K | +87% |
| Total assets | DKK 1,4M | -46% |
| Equity | DKK -149K | -748% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 615 | 596 | 592 | 697 | 660 | 197 | 202 | 348 | 104 | 121 | 209 |
| Staff expenses | -180 | -139 | -254 | -269 | -250 | -226 | -226 | -232 | -197 | -355 | -45 |
| EBITDA | 435 | 458 | 338 | 467 | 411 | 2.040 | -23 | 54 | -92 | -670 | 40 |
| Depreciation & amort. | -28 | -117 | -170 | -170 | -119 | 1.034 | -68 | -48 | -61 | -903 | -35 |
| EBIT | 407 | 341 | 168 | 296 | 291 | 1.006 | -91 | 6 | -153 | -1.573 | 5 |
| Net financials | -450 | -140 | -183 | -207 | -117 | -32 | -20 | -43 | -41 | -29 | -27 |
| Profit before tax | -43 | 200 | -15 | 89 | 189 | 982 | -65 | -37 | -194 | -1.602 | -22 |
| Tax | 39 | 39 | 128 | 19 | 7 | 4 | 23 | -21 | -32 | -272 | 150 |
| Net profit | -82 | 162 | -143 | 70 | 181 | 978 | -88 | -16 | -163 | -1.330 | -172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.691 | 7.734 | 7.530 | 7.408 | 7.467 | 4.433 | 5.923 | 5.356 | 5.453 | 2.604 | 1.398 |
| Equity | 372 | 534 | 390 | 460 | 642 | 1.619 | 1.532 | 1.516 | 1.353 | 23 | -149 |
| Long-term debt | 5.070 | 4.668 | 4.482 | 4.167 | 3.837 | 1.572 | 2.538 | 2.341 | 2.112 | 965 | 810 |
| Short-term debt | 1.610 | 1.855 | 1.867 | 2.038 | 2.279 | 1.180 | 1.797 | 1.464 | 1.983 | 1.616 | 737 |
| Total debt | 6.680 | 6.523 | 6.349 | 6.205 | 6.116 | 2.753 | 4.335 | 3.805 | 4.095 | 2.581 | 1.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 1985 | — | — |
TL Management | Management | 2022 | — | — |
BM Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TABL ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Lærche | Management | 0 companies |
| Torben Lærche | Management | 0 companies |
| Bent Marxen | Management | 0 companies |
| Grethe Marxen | Board of Directors | 0 companies |
| Per Hou Christensen | Board of Directors | 0 companies |
| Troels Klinke Wæver | Board of Directors | 0 companies |
| Esben Lærche Jensen | Board of Directors | 0 companies |
| Bente Lærche | Chairman | 0 companies |
| Tage Andersen | Board of Directors | 0 companies |
| Preben Berg Lærche | Board of Directors | 0 companies |