| Revenue | DKK 4M | +96% |
| EBITDA | DKK 1,3M | +4% |
| Net profit | DKK 1M | -2% |
| Total assets | DKK 4,4M | +7% |
| Equity | DKK 1,3M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.964 | 1.329 | 1.708 | 2.047 | 4.020 |
| Staff expenses | -725 | -958 | -1.018 | -759 | -2.684 |
| EBITDA | 1.240 | 371 | 690 | 1.287 | 1.336 |
| Depreciation & amort. | -13 | -18 | -18 | -18 | -13 |
| EBIT | 1.227 | 354 | 673 | 1.269 | 1.323 |
| Net financials | -28 | 733 | -58 | 64 | -13 |
| Profit before tax | 1.199 | 1.087 | 614 | 1.333 | 1.310 |
| Tax | 269 | 247 | 142 | 296 | 291 |
| Net profit | 930 | 840 | 473 | 1.038 | 1.019 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.726 | 6.667 | 5.997 | 4.069 | 4.356 |
| Equity | 2.186 | 1.026 | 699 | 1.236 | 1.255 |
| Long-term debt | 227 | 215 | 143 | 298 | 292 |
| Short-term debt | 3.313 | 5.425 | 5.155 | 2.535 | 2.808 |
| Total debt | 3.540 | 5.640 | 5.298 | 2.833 | 3.100 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TK Management | Management | 2001 |
DM Management | Management | 2001 |
| Former (1) | ||
| Audit | 2001 – 2011 | |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Kusk Makholm | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Dorte Michelsen | Management | 0 companies |