| Revenue | DKK 507K | -79% |
| EBITDA | DKK -541K | -1434% |
| Net profit | DKK -485K | -317% |
| Total assets | DKK 397K | -81% |
| Equity | DKK 253K | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.569 | 3.892 | 8.204 | 3.299 | 3.192 | 2.661 | 2.630 | 2.616 | 2.427 | 507 |
| Staff expenses | -3.509 | -3.378 | -3.246 | -2.912 | -2.963 | -2.345 | -2.499 | -2.413 | -2.387 | -1.048 |
| EBITDA | 59 | 514 | -280 | 387 | 229 | 316 | 131 | 202 | 41 | -541 |
| Depreciation & amort. | -169 | -185 | -126 | -154 | -144 | -101 | -144 | -137 | -119 | -49 |
| EBIT | -110 | 329 | -406 | 233 | 85 | 214 | -12 | 65 | -78 | -589 |
| Net financials | -35 | -37 | -52 | -22 | -33 | -37 | -44 | -64 | -69 | -32 |
| Profit before tax | -144 | 292 | -458 | 211 | 52 | 177 | -56 | 1 | -147 | -622 |
| Tax | -32 | 66 | -122 | 50 | 15 | 42 | -10 | 2 | -31 | -137 |
| Net profit | -113 | 226 | -336 | 160 | 37 | 135 | -45 | -0 | -116 | -485 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.055 | 2.437 | 2.197 | 2.360 | 2.173 | 2.113 | 2.038 | 2.318 | 2.096 | 397 |
| Equity | 200 | 426 | 264 | 425 | 237 | 335 | 155 | 155 | 238 | 253 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 170 | 0 |
| Short-term debt | 1.735 | 1.915 | 1.874 | 1.859 | 1.867 | 1.711 | 1.814 | 2.031 | 1.631 | 125 |
| Total debt | 1.735 | 1.915 | 1.874 | 1.859 | 1.867 | 1.711 | 1.814 | 2.101 | 1.801 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORBEN SØRENSEN HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Sørensen | Management | 0 companies |
| Karsten Kielland | Board of Directors | 0 companies |