| Revenue | DKK 2M | +32% |
| EBITDA | DKK 6M | +514% |
| Net profit | DKK 1,9M | +264% |
| Total assets | DKK 5,1M | +37% |
| Equity | DKK 2,3M | +472% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.431 | 4.403 | 3.251 | 4.447 | 4.720 | 3.218 | 3.529 | 3.278 | 3.008 | 1.482 | 1.961 |
| Staff expenses | -3.355 | -3.232 | -2.986 | -3.023 | -3.109 | -2.986 | -3.014 | -2.952 | -2.821 | -2.927 | -2.905 |
| EBITDA | 1.075 | 1.171 | 264 | 1.423 | 1.611 | 233 | 515 | 322 | 171 | -1.445 | 5.980 |
| Depreciation & amort. | -721 | -517 | -61 | -49 | -47 | -43 | -32 | -19 | -14 | -10 | 3.482 |
| EBIT | 355 | 655 | 203 | 1.374 | 1.564 | 190 | 483 | 304 | 157 | -1.456 | 2.498 |
| Net financials | -254 | -205 | -112 | -62 | -46 | -18 | 10 | -62 | -34 | -41 | -37 |
| Profit before tax | 100 | 450 | 91 | 1.313 | 1.518 | 172 | 494 | 242 | 122 | -1.497 | 2.462 |
| Tax | -225 | -76 | 25 | 303 | 335 | 50 | 111 | 54 | 28 | -328 | 542 |
| Net profit | 325 | 526 | 66 | 1.010 | 1.183 | 122 | 383 | 188 | 94 | -1.169 | 1.920 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.654 | 3.860 | 4.160 | 3.656 | 4.425 | 3.313 | 3.346 | 4.639 | 4.762 | 3.699 | 5.070 |
| Equity | 303 | 829 | 895 | 1.905 | 2.588 | 1.910 | 1.793 | 1.482 | 1.576 | 407 | 2.327 |
| Long-term debt | 471 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 214 | 229 | 0 |
| Short-term debt | 3.879 | 3.031 | 3.264 | 1.751 | 1.837 | 1.403 | 1.552 | 3.091 | 2.972 | 3.063 | 2.744 |
| Total debt | 4.350 | 3.031 | 3.264 | 1.751 | 1.837 | 1.403 | 1.552 | 3.157 | 3.186 | 3.292 | 2.744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2000 | — | — | |
LT Management | Management | 2000 | — | — |
TS Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SME-TEC HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
ApS 12.10.05 | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Ejlif Nielsen og Tommy Larsen | Audit | 0 companies |
| Lars Thuesen | Management | 0 companies |
| Thomas Schioldan Sørensen | Unofficial title | 0 companies |
| Holger Thuesen | Board of Directors | 0 companies |
| Dorrit Storm | Board of Directors | 0 companies |
| Lise Hammer Thuesen | Board of Directors | 0 companies |
| Mads Nissen | Board of Directors | 0 companies |