| Revenue | DKK 41,9M | +48% |
| EBITDA | DKK 11,9M | +111% |
| Net profit | DKK 9,3M | +487% |
| Total assets | DKK 57,6M | -14% |
| Equity | DKK 25,1M | -6% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.727 | 7.551 | 10.685 | 7.018 | 14.280 | 16.201 | 10.070 | 18.132 | 20.155 | 22.977 | 33.990 | 28.358 | 41.920 |
| Staff expenses | -4.975 | -4.847 | -6.916 | -5.586 | -12.805 | -11.941 | -12.468 | -13.854 | -15.392 | -15.739 | -21.876 | -22.713 | -30.030 |
| EBITDA | 5.752 | 2.705 | 3.769 | 1.432 | 1.475 | 4.261 | -2.399 | 4.278 | 4.763 | 7.238 | 12.114 | 5.645 | 11.890 |
| Depreciation & amort. | -691 | -680 | -502 | -384 | -156 | -143 | -196 | -333 | -473 | -487 | -440 | -694 | -678 |
| EBIT | 5.061 | 2.025 | 3.267 | 1.048 | 1.319 | 4.118 | -2.594 | 3.945 | 4.291 | 6.751 | 11.673 | 4.951 | 11.211 |
| Net financials | -119 | 41 | 43 | 4 | -14 | 79 | 32 | 59 | -276 | -118 | -123 | -3.186 | 691 |
| Profit before tax | 4.942 | 2.066 | 3.310 | 1.052 | 1.305 | 4.197 | -2.562 | 4.004 | 4.015 | 6.633 | 11.550 | 1.765 | 11.903 |
| Tax | 1.245 | 520 | 831 | 214 | 293 | 944 | -561 | 885 | 902 | 1.466 | 2.555 | 180 | 2.601 |
| Net profit | 3.697 | 1.546 | 2.480 | 839 | 1.013 | 3.253 | -2.001 | 3.119 | 3.113 | 5.167 | 8.995 | 1.585 | 9.302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.879 | 16.211 | 14.516 | 15.948 | 14.061 | 24.275 | 21.080 | 35.697 | 38.643 | 40.063 | 83.063 | 67.281 | 57.571 |
| Equity | 4.019 | 2.565 | 5.044 | 5.883 | 6.896 | 10.149 | 5.148 | 8.221 | 11.379 | 14.656 | 17.724 | 26.774 | 25.076 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309 | 724 | 0 | 0 | 2 | 0 |
| Short-term debt | 17.652 | 12.131 | 6.958 | 8.419 | 6.216 | 11.826 | 14.307 | 22.514 | 18.959 | 18.571 | 55.032 | 30.231 | 18.720 |
| Total debt | 17.652 | 12.131 | 6.958 | 8.419 | 6.216 | 11.826 | 14.307 | 22.822 | 19.683 | 18.571 | 55.032 | 30.233 | 18.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — | |
VC Founder | Founder | 1987 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
LO Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
FD Management | Management | 2004 | — | — |
EF Deputy | Deputy | 2002 | — | — |
SB Founder | Founder | 1987 | — | — |
ES Deputy | Deputy | 2006 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TS HOLDING II ApS | Company | 90.0% | 90.0% | 2023 |
Bedrina Holding ApS | Company | 10.0% | 10.0% | 2023 |
HYDRAULICO TECH A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Bjarne Ravn Sørensen | Chief Executive Officer | 0 companies |
| Lars Ole Olsen | Chief Executive Officer | 0 companies |
| Frits Dahl | Management | 0 companies |
| Erik Fisker Rasmussen | Deputy | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Erling Stig Jensen | Deputy | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Jens Garau | Board of Directors | 0 companies |
| Lars Bugge | Board of Directors | 0 companies |
| Knud Verner Jensen | Board of Directors | 0 companies |
| Karen Kathrine Spaabæk Salling | Chairman | 0 companies |
| Ove Nielsen | Board of Directors | 0 companies |
| Erik Aagaard | Board of Directors | 0 companies |
| Kai Andersen | Board of Directors | 0 companies |
| Michael Gregers Mortensen | Chairman | 0 companies |
| Kaj Taidal | Chairman | 0 companies |
| Jens Spaabæk Salling | Board of Directors | 0 companies |
| Aage Poulsen | Board of Directors | 0 companies |
| Hans Peter Jung Andersen | Board of Directors | 0 companies |
| Mogens Slot Knudsen | Board of Directors | 0 companies |
| Finn Kongsmark Flanding | Board of Directors | 0 companies |
| Kristian Jørgensen | Board of Directors | 0 companies |
| Lise Spaabæk Salling Stokkebro | Board of Directors | 0 companies |
| Niels Hykkelbjerg Graversen | Board of Directors | 0 companies |
| Jens Peter Ilkjær Thorsen | Board of Directors | 0 companies |
| Torkild Lundsby Salling | Chairman | 0 companies |