| Revenue | DKK 6,9M | +4% |
| EBITDA | DKK 2,4M | +65% |
| Net profit | DKK 2,6M | +62% |
| Total assets | DKK 10,5M | +18% |
| Equity | DKK 6,5M | +20% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.561 | 8.850 | 8.851 | 6.660 | 6.899 |
| Staff expenses | -5.768 | -5.766 | -5.572 | -5.189 | -4.479 |
| EBITDA | 2.793 | 3.084 | 3.247 | 1.466 | 2.420 |
| Depreciation & amort. | -321 | -270 | -311 | -27 | -0 |
| EBIT | 2.472 | 2.814 | 2.936 | 1.439 | 2.420 |
| Net financials | 316 | 376 | 222 | 471 | 701 |
| Profit before tax | 2.789 | 3.190 | 3.158 | 1.910 | 3.122 |
| Tax | 561 | 650 | 627 | 304 | 516 |
| Net profit | 2.228 | 2.541 | 2.530 | 1.606 | 2.606 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.909 | 10.399 | 10.115 | 8.906 | 10.492 |
| Equity | 5.344 | 5.657 | 6.238 | 5.444 | 6.550 |
| Long-term debt | 1.266 | 1.388 | 1.004 | 585 | 341 |
| Short-term debt | 5.158 | 3.298 | 2.873 | 2.878 | 3.599 |
| Total debt | 6.423 | 4.687 | 3.877 | 3.462 | 3.940 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
TN Management | Management | 2013 |
OO Founder | Founder | 1993 |
AE Management | Management | 2013 |
LD Founder | Founder | 1993 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Individual | 50–66.65% | 50–66.65% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørgaard Busk | Management | 0 companies |
| Otto Olsen | Founder | 0 companies |
| Allan Elbek Basbous | Management | 0 companies |
| Lis Dorthe Olsen | Founder | 0 companies |