| Revenue | DKK 1,9M | +0% |
| EBITDA | DKK 354K | +115% |
| Net profit | DKK 268K | +4575% |
| Total assets | DKK 1,3M | -1% |
| Equity | DKK 129K | -66% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 102 | 116 | 79 | 516 | 768 | 708 | 880 | — | 1.406 | 1.503 | 1.649 | 1.916 | 1.909 |
| Staff expenses | -0 | -0 | -55 | -464 | -717 | -641 | -821 | -747 | -1.108 | -1.380 | -1.482 | -1.752 | -1.555 |
| EBITDA | 102 | 116 | 24 | 52 | 51 | 67 | 59 | 132 | 298 | 124 | 167 | 165 | 354 |
| Depreciation & amort. | -12 | -12 | -12 | -49 | -39 | -34 | -34 | -88 | -68 | -68 | -78 | -68 | -22 |
| EBIT | 90 | 104 | 12 | 4 | 12 | 32 | 24 | 44 | 230 | 55 | 89 | 96 | 332 |
| Net financials | 4 | -7 | 6 | -6 | -14 | -3 | -3 | -33 | -31 | -1 | -3 | -63 | 19 |
| Profit before tax | 94 | 97 | 18 | -3 | -2 | 29 | 21 | 11 | 199 | 55 | 86 | 34 | 351 |
| Tax | 28 | 31 | 15 | 7 | 3 | 7 | 8 | 2 | 47 | 22 | 27 | 28 | 82 |
| Net profit | 66 | 66 | 3 | -9 | -5 | 22 | 13 | 8 | 152 | 32 | 59 | 6 | 268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 431 | 259 | 337 | 682 | 611 | 507 | 474 | 690 | 753 | 849 | 1.202 | 1.363 | 1.348 |
| Equity | 236 | 202 | 135 | 126 | 120 | 106 | 119 | 128 | 280 | 312 | 371 | 377 | 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195 | 58 | 202 | 557 | 491 | 401 | 354 | 562 | 474 | 537 | 831 | 986 | 1.219 |
| Total debt | 195 | 58 | 202 | 557 | 491 | 401 | 354 | 562 | 474 | 537 | 831 | 986 | 1.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2009 | — | — |
JV Founder | Founder | 1997 | — | — |
BT Founder | Founder | 1997 | — | — |
NG | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Proces ApS | Company | 33.3% | 33.3% | 2019 |
The Vendelbo Holding ApS | Company | 33.3% | 33.3% | 2019 |
Højtes Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Gitte Sørensen | Management | 0 companies |
| Jan Vendelbo Sørensen | Founder | 0 companies |
| Bruno Thinghuus | Founder | 0 companies |
| Niels Gregers Holm-Nielsen | Audit | 0 companies |