| Revenue | DKK 702K | +7% |
| EBITDA | DKK 680K | +24% |
| Net profit | DKK 197K | +241% |
| Total assets | DKK 9,3M | -2% |
| Equity | DKK 2,2M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.419 | 1.869 | 1.526 | 844 | 99 | 493 | 469 | 393 | 369 | 445 | 562 | 519 | 655 | 702 |
| Staff expenses | -496 | -508 | -557 | -545 | -67 | -58 | -56 | -52 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 923 | 1.361 | 970 | 299 | 32 | 435 | 413 | 341 | 344 | 304 | 553 | 516 | 550 | 680 |
| Depreciation & amort. | 141 | -127 | 127 | -197 | -127 | -127 | -157 | -204 | -244 | -223 | -280 | -267 | -252 | -233 |
| EBIT | 782 | 1.234 | 843 | 102 | -95 | 308 | 257 | 138 | 100 | 81 | 273 | 249 | 298 | 447 |
| Net financials | -327 | -208 | -174 | -158 | -76 | -140 | -117 | -124 | -106 | -141 | -133 | -212 | -225 | -194 |
| Profit before tax | 455 | 1.026 | 669 | -32 | -102 | 168 | 139 | 13 | -6 | -61 | 140 | 38 | 73 | 253 |
| Tax | 117 | 258 | 166 | 12 | 34 | 37 | 31 | 3 | 1 | -10 | 31 | 17 | 15 | 56 |
| Net profit | 338 | 769 | 503 | -44 | -136 | 131 | 109 | 11 | -7 | -51 | 109 | 21 | 58 | 197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.095 | 9.046 | 8.643 | 7.645 | 6.021 | 6.032 | 5.735 | 5.695 | 5.706 | 9.035 | 9.328 | 9.914 | 9.495 | 9.330 |
| Equity | 2.307 | 2.875 | 3.178 | 2.935 | 2.598 | 2.530 | 2.438 | 2.249 | 2.042 | 1.792 | 1.900 | 1.921 | 1.979 | 2.176 |
| Long-term debt | 4.057 | 3.885 | 3.706 | 3.509 | 2.210 | 2.015 | 1.303 | 1.144 | 0 | 2.176 | 2.063 | 3.574 | 3.359 | 3.176 |
| Short-term debt | 1.731 | 2.286 | 1.758 | 1.202 | 1.213 | 1.488 | 1.977 | 2.285 | 3.645 | 5.050 | 5.312 | 4.343 | 4.057 | 3.847 |
| Total debt | 5.789 | 6.170 | 5.464 | 4.711 | 3.423 | 3.502 | 3.280 | 3.429 | 3.645 | 7.226 | 7.374 | 7.917 | 7.416 | 7.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2015 | — | — |
KK Management | Management | 1987 | — | — |
TA Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Chairman | 1987 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TALIS HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Anna-Lise Christensen | Management | 0 companies |
| Kurt Kristensen | Management | 0 companies |
| Torben Andersen | Management | 0 companies |
| Bent Lindrup Nielsen | Chairman | 0 companies |
| Jørgen Juul Pedersen | Chairman | 0 companies |
| Ivan Høeg | Chairman | 0 companies |
| Niels Anton Andersen | Chairman | 0 companies |
| Birgitte Pilgaard Reimers | Board of Directors | 0 companies |