| Revenue | DKK 81K | +86% |
| EBITDA | DKK 81K | +86% |
| Net profit | DKK 314K | +742% |
| Total assets | DKK 9,5M | +7% |
| Equity | DKK 3,6M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | 29 | 85 | — | -42 | -32 | 408 | 64 | 86 | 72 | 27 | 79 | 44 | 81 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 33 | 29 | 85 | 58 | -42 | -32 | 408 | 64 | 86 | 72 | 27 | 79 | 44 | 81 |
| Depreciation & amort. | -165 | -149 | -234 | -234 | -234 | -234 | -234 | -140 | -140 | -140 | -140 | -140 | -0 | -0 |
| EBIT | -132 | -120 | -148 | -176 | -276 | -266 | 174 | -76 | -54 | -68 | -113 | -61 | 44 | 81 |
| Net financials | -34 | -425 | -252 | -253 | -84 | 524 | -179 | -64 | 966 | 759 | 559 | 33 | -157 | 191 |
| Profit before tax | -166 | -545 | -400 | -428 | -360 | 257 | -5 | -140 | 912 | 691 | 445 | -29 | -113 | 273 |
| Tax | -105 | -100 | -127 | -133 | -121 | -132 | -28 | -80 | -142 | -71 | -64 | -87 | -64 | -41 |
| Net profit | -62 | -445 | -273 | -295 | -239 | 390 | 23 | -60 | 1.054 | 762 | 509 | 58 | -49 | 314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.920 | 9.083 | 8.935 | 8.849 | 8.742 | 8.953 | 9.151 | 9.305 | 10.594 | 10.135 | 10.826 | 11.090 | 8.904 | 9.537 |
| Equity | 585 | 2.028 | 1.755 | 1.459 | 1.221 | 1.610 | 2.050 | 1.990 | 3.044 | 3.806 | 4.315 | 4.373 | 3.324 | 3.638 |
| Long-term debt | 6.021 | 5.877 | 5.762 | 5.648 | 5.527 | 5.404 | 5.280 | 5.160 | 5.037 | 4.918 | 4.796 | 4.713 | 4.615 | 4.492 |
| Short-term debt | 314 | 672 | 1.040 | 1.492 | 1.730 | 1.624 | 1.384 | 1.743 | 1.992 | 894 | 1.200 | 1.576 | 470 | 841 |
| Total debt | 6.335 | 6.549 | 6.802 | 7.140 | 7.257 | 7.028 | 6.665 | 6.903 | 7.029 | 5.811 | 5.996 | 6.289 | 5.085 | 5.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
TO Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
EH | Chairman | 2004 | — | — |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TEBA HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Torben Ohlsen | Chief Executive Officer | 0 companies |
| Ralph Martin Mortensen | Board of Directors | 0 companies |
| Erik Høj | Chairman | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Lars Sørensen | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Jens Okholm | Chairman | 0 companies |