| Revenue | DKK 20,4M | +10% |
| EBITDA | DKK 3,7M | +40% |
| Net profit | DKK 1,7M | +169% |
| Total assets | DKK 24,3M | +2% |
| Equity | DKK 7,4M | +29% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.788 | 7.412 | 8.308 | 9.896 | 10.241 | 11.848 | 13.006 | 13.868 | 15.542 | 16.712 | 21.147 | 18.895 | 18.497 | 20.402 |
| Staff expenses | -4.259 | -6.517 | -7.444 | -7.746 | -8.815 | -11.492 | -10.294 | -11.817 | -13.692 | -14.949 | -17.497 | -19.619 | -15.765 | -16.716 |
| EBITDA | 528 | 895 | 865 | 2.150 | 1.425 | 355 | 2.712 | 2.051 | 1.850 | 1.763 | 3.650 | -723 | 2.634 | 3.686 |
| Depreciation & amort. | 253 | -326 | -329 | -473 | -721 | -1.315 | -1.122 | -1.122 | -1.049 | -895 | -820 | -792 | -856 | -738 |
| EBIT | 275 | 569 | 536 | 1.677 | 704 | -959 | 1.590 | 928 | 801 | 868 | 2.830 | -1.515 | 1.779 | 2.948 |
| Net financials | -173 | -206 | -464 | -331 | -284 | -414 | -471 | -357 | -330 | -618 | -617 | -741 | -1.028 | -802 |
| Profit before tax | 102 | 363 | 72 | 1.346 | 421 | -774 | 1.120 | 571 | 472 | 250 | 2.214 | -2.256 | 750 | 2.146 |
| Tax | 28 | 93 | 16 | 312 | 99 | 300 | 250 | 129 | 13 | 74 | 498 | -454 | 129 | 478 |
| Net profit | 74 | 270 | 56 | 1.034 | 322 | -1.073 | 870 | 442 | 459 | 176 | 1.715 | -1.802 | 621 | 1.668 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.717 | 11.863 | 13.997 | 12.650 | 20.813 | 22.681 | 24.262 | 21.652 | 27.764 | 27.125 | 29.687 | 28.678 | 23.868 | 24.266 |
| Equity | 1.323 | 1.594 | 1.650 | 2.685 | 3.007 | 1.934 | 2.803 | 4.545 | 5.004 | 5.180 | 6.895 | 5.093 | 5.714 | 7.383 |
| Long-term debt | 331 | 336 | 221 | 299 | 1.435 | 2.431 | 1.790 | 1.226 | 1.862 | 2.411 | 1.518 | 1.331 | 1.322 | 1.683 |
| Short-term debt | 9.062 | 9.889 | 12.049 | 9.520 | 16.148 | 18.316 | 19.489 | 15.658 | 20.430 | 19.089 | 20.889 | 22.254 | 16.766 | 15.088 |
| Total debt | 9.393 | 10.225 | 12.270 | 9.819 | 17.582 | 20.747 | 21.279 | 16.884 | 22.293 | 21.500 | 22.408 | 23.584 | 18.088 | 16.771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
NE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
KJ Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ReTec Group Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Krahn Jessen | Chief Executive Officer | 0 companies |
| Niels Erik Buch | Chief Executive Officer | 0 companies |
| Kjeld Jensen | Management | 0 companies |
| Michael Hasbo | Chairman | 0 companies |
| Lars Tranberg Søgaard | Board of Directors | 0 companies |
| Gynther Kohls | Chairman | 0 companies |
| Jan Frydkjær Pedersen | Board of Directors | 0 companies |
| Jens Vestergaard | Chairman | 0 companies |
| Esben Crafack Jensen | Board of Directors | 0 companies |