| Revenue | DKK 22,1M | +12% |
| EBITDA | DKK 9,5M | +52% |
| Net profit | DKK 2,2M | +421% |
| Total assets | DKK 36,7M | -3% |
| Equity | DKK 12,1M | +22% |
| Employees | 27 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.126 | 17.031 | 18.830 | 19.658 | 22.073 |
| Staff expenses | -11.841 | -10.693 | -12.311 | -13.371 | -12.552 |
| EBITDA | 6.284 | 6.338 | 6.519 | 6.258 | 9.511 |
| Depreciation & amort. | -4.706 | -3.934 | -4.145 | -5.054 | -5.784 |
| EBIT | 1.579 | 2.404 | 2.374 | 1.204 | 3.727 |
| Net financials | -386 | -368 | -361 | -655 | -799 |
| Profit before tax | 1.192 | 2.037 | 2.014 | 549 | 2.928 |
| Tax | 264 | 461 | 471 | 129 | 742 |
| Net profit | 929 | 1.575 | 1.543 | 420 | 2.186 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 31.411 | 32.123 | 35.093 | 37.644 | 36.672 |
| Equity | 8.364 | 9.689 | 10.532 | 9.952 | 12.138 |
| Long-term debt | 12.242 | 11.458 | 12.563 | 12.470 | 13.450 |
| Short-term debt | 9.799 | 9.983 | 11.580 | 14.859 | 10.222 |
| Total debt | 22.041 | 21.441 | 24.143 | 27.328 | 23.672 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TN Management | Management | 1999 |
FH Management | Management | 1998 |
| Former (1) | ||
| Audit | 1998 – 2001 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2022 | |
| Former (2) | ||
| Board of Directors | 1999 – 2025 | |
| Board of Directors | 1999 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2004 | |
| Company | 50–66.65% | 50–66.65% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Samvirkende Revisorer Anders Roesgård ApS | Audit | 0 companies |
| Torben Næss-Schmidt | Management | 0 companies |
| Frank Henningsen | Management | 0 companies |
| Dorthe Henningsen | Board of Directors | 0 companies |
| Max Henningsen | Board of Directors | 0 companies |
| Jytte Næss-Schmidt | Board of Directors | 0 companies |
| Børge Næss-Schmidt | Board of Directors | 0 companies |