| Revenue | DKK 10,7M | +187% |
| EBITDA | DKK 4M | +331% |
| Net profit | DKK 2,7M | +441% |
| Total assets | DKK 19,4M | +21% |
| Equity | DKK 11,6M | +31% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.502 | 3.386 | 3.253 | 4.447 | 4.610 | 5.239 | 6.154 | 6.441 | 6.224 | 6.617 | 6.958 | 9.850 | 3.716 | 10.677 |
| Staff expenses | -2.889 | -3.087 | -2.916 | -3.184 | -3.335 | -3.914 | -4.388 | -5.362 | -4.846 | -4.844 | -4.358 | -5.825 | -2.781 | -6.653 |
| EBITDA | 374 | 299 | 337 | 1.263 | 1.275 | 1.324 | 1.766 | 1.079 | 1.378 | 1.773 | 2.600 | 4.025 | 935 | 4.025 |
| Depreciation & amort. | -76 | -71 | -88 | -264 | -271 | -312 | -288 | -341 | -335 | -175 | -280 | -389 | -269 | -576 |
| EBIT | 298 | 228 | 249 | 999 | 1.004 | 1.013 | 1.478 | 738 | 1.043 | 1.598 | 2.320 | 3.636 | 666 | 3.448 |
| Net financials | -22 | -48 | -45 | -33 | -39 | 21 | -6 | -0 | 4 | -17 | -22 | -43 | -16 | 52 |
| Profit before tax | 276 | 180 | 204 | 966 | 965 | 1.034 | 1.472 | 738 | 1.047 | 1.580 | 2.298 | 3.594 | 650 | 3.500 |
| Tax | 72 | 47 | 35 | 228 | 216 | 227 | 327 | 165 | 233 | 351 | 507 | 794 | 145 | 772 |
| Net profit | 204 | 132 | 170 | 739 | 749 | 807 | 1.145 | 573 | 813 | 1.229 | 1.790 | 2.800 | 504 | 2.728 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.175 | 4.344 | 5.418 | 6.387 | 6.776 | 6.655 | 8.745 | 8.435 | 7.958 | 8.670 | 10.967 | 16.324 | 16.001 | 19.394 |
| Equity | 1.854 | 1.382 | 1.420 | 2.159 | 1.999 | 2.557 | 3.395 | 2.823 | 3.063 | 3.729 | 5.520 | 8.319 | 8.824 | 11.552 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.187 | 2.879 | 3.835 | 4.030 | 4.639 | 3.985 | 5.170 | 5.469 | 4.483 | 4.650 | 5.099 | 7.761 | 6.933 | 7.841 |
| Total debt | 2.187 | 2.879 | 3.835 | 4.030 | 4.639 | 3.985 | 5.170 | 5.469 | 4.711 | 4.650 | 5.099 | 7.761 | 6.933 | 7.841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UT Management | Management | 1996 | — | — |
ML Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NYC ApS | Company | 100.0% | 100.0% | 2006 |
TESS Danmark A/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Uffe Timm le Sage de Fontenay | Management | 0 companies |
| Michael Larsen | Management | 0 companies |
| Erling Steen Christensen | Chairman | 0 companies |
| Dennis Clausen Pedersen | Board of Directors | 0 companies |
| Kent Hedemann | Board of Directors | 0 companies |
| Anette le Sage de Fontenay | Board of Directors | 0 companies |
| Søren Kavin | Chairman | 0 companies |
| Stig Engell Jönsson | Chairman | 0 companies |
| Bent-Ole Hilbert-Lunde | Board of Directors | 0 companies |
| John Ansgar Karlsen | Chairman | 0 companies |
| Lars Taarn Pedersen | Board of Directors | 0 companies |
| Knut Jølberg | Chairman | 0 companies |