| Revenue | DKK 2,6M | -6% |
| EBITDA | DKK 1,2M | -1% |
| Net profit | DKK 41K | -34% |
| Total assets | DKK 17,6M | +2% |
| Equity | DKK 4,3M | +1% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.987 | 1.637 | 2.524 | 2.711 | 2.550 |
| Staff expenses | -1.078 | -868 | -1.111 | -1.472 | -1.323 |
| EBITDA | 910 | 769 | 1.413 | 1.239 | 1.228 |
| Depreciation & amort. | -284 | -325 | -432 | -513 | -526 |
| EBIT | 626 | 444 | 981 | 726 | 702 |
| Net financials | -210 | -276 | -467 | -644 | -646 |
| Profit before tax | 416 | 168 | 514 | 82 | 56 |
| Tax | -0 | 37 | 114 | 20 | 15 |
| Net profit | 416 | 131 | 400 | 62 | 41 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.380 | 10.169 | 16.800 | 17.280 | 17.639 |
| Equity | 4.392 | 3.755 | 4.155 | 4.217 | 4.257 |
| Long-term debt | 3.778 | 4.010 | 9.840 | 9.504 | 9.328 |
| Short-term debt | 1.210 | 1.599 | 1.886 | 2.620 | 3.101 |
| Total debt | 4.988 | 5.609 | 11.726 | 12.125 | 12.429 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TF Management | Management | 2016 |
| Former (7) | ||
ET | Audit | 1988 – 1988 |
KA Management | Management | 1988 – 1995 |
BM | Audit | 1995 – 1999 |
CA Management | Management | 1988 – 2010 |
SS | Audit | 2001 – 2008 |
AF Management | Management | 2010 – 2016 |
SS Management | Management | 1988 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1988 – 1992 | |
| Board of Directors | 1988 – 1992 | |
| Board of Directors | 1988 – 1988 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Thomas Fugl | Management | 0 companies |
| Kurt Andersen | Management | 0 companies |
| Bjørn Michael Bengtsson | Audit | 0 companies |
| Casper Andrea Stoltze Rasmussen | Management | 0 companies |
| Susanne Schifter Thorsen | Audit | 0 companies |
| Asger Flemming Knudsen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Gunnar Hansen | Board of Directors | 0 companies |
| Torben Helge Busekist | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |