| Revenue | DKK 3,1M | +106% |
| EBITDA | DKK 1,7M | +479% |
| Net profit | DKK 1,3M | +493% |
| Total assets | DKK 3,9M | +68% |
| Equity | DKK 1,8M | +149% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.279 | 2.109 | 1.918 | 1.846 | 1.013 | 1.266 | 2.037 | 1.968 | 1.954 | 2.162 | 1.520 | 3.135 |
| Staff expenses | -1.212 | -1.336 | -1.305 | -1.419 | -1.231 | -1.162 | -1.239 | -1.223 | -1.274 | -1.232 | -1.232 | -1.466 |
| EBITDA | 67 | 773 | 613 | 426 | -218 | 104 | 799 | 745 | 681 | 931 | 288 | 1.669 |
| Depreciation & amort. | 15 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 52 | 769 | 613 | 426 | -218 | 104 | 799 | 745 | 681 | 931 | 288 | 1.669 |
| Net financials | -14 | 30 | 26 | 11 | 3 | 7 | 71 | 10 | -13 | -0 | -12 | -29 |
| Profit before tax | 38 | 799 | 639 | 437 | -214 | 110 | 870 | 755 | 668 | 931 | 277 | 1.640 |
| Tax | 12 | 190 | 157 | 103 | -47 | 25 | 192 | 166 | 147 | 205 | 61 | 362 |
| Net profit | 26 | 609 | 482 | 334 | -167 | 85 | 678 | 588 | 521 | 726 | 215 | 1.278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.666 | 2.315 | 2.165 | 3.087 | 2.123 | 2.137 | 2.967 | 2.766 | 3.234 | 2.703 | 2.304 | 3.863 |
| Equity | 588 | 1.001 | 1.482 | 1.482 | 1.315 | 1.401 | 1.178 | 1.088 | 1.021 | 1.226 | 715 | 1.778 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.078 | 1.314 | 683 | 1.604 | 808 | 737 | 1.790 | 1.677 | 2.213 | 1.477 | 1.589 | 2.085 |
| Total debt | 1.078 | 1.314 | 683 | 1.604 | 808 | 737 | 1.790 | 1.677 | 2.213 | 1.477 | 1.589 | 2.085 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Management | Management | 2024 | — | — |
TA Founder | Founder | 1999 | — | — |
SL Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØREN LYKKE ApS | Company | 100.0% | 100.0% | 2009 |
NEWTRONIC ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Regel | Management | 0 companies |
| Tranberg AS | Founder | 0 companies |
| Søren Lykke Larsen | Management | 0 companies |
| Henrik Higham Schlüter | Board of Directors | 0 companies |
| Dag Gunnstein Kjosavik | Chairman | 0 companies |
| Nils Thomas Solvang | Board of Directors | 0 companies |
| Morten Rasmussen Windel | Chairman | 0 companies |
| Ilse Merete Larsen | Board of Directors | 0 companies |
| Thomas Patrick Linkenheil | Board of Directors | 0 companies |
| Kjell Are Berg-Hagen | Board of Directors | 0 companies |
| Henrik Langager Rasmussen | Board of Directors | 0 companies |