| Revenue | DKK 128K | -71% |
| EBITDA | DKK -414K | -295% |
| Net profit | DKK -340K | -3118% |
| Total assets | DKK 3,3M | -12% |
| Equity | DKK 2,5M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.243 | 3.546 | 5.138 | 3.402 | 1.554 | 1.461 | 1.033 | 806 | 788 | 664 | 596 | 602 | 440 | 128 |
| Staff expenses | -1.202 | -1.632 | -1.658 | -1.339 | -1.327 | -1.255 | -658 | -675 | -593 | -539 | -549 | -555 | -545 | -542 |
| EBITDA | 1.041 | 1.914 | 3.480 | 2.063 | 227 | 206 | 346 | 131 | 194 | 125 | 48 | 47 | -105 | -414 |
| Depreciation & amort. | 288 | -182 | -54 | -35 | -109 | -104 | -102 | -4 | -4 | -4 | -9 | -10 | -10 | -10 |
| EBIT | 753 | 1.732 | 3.426 | 2.028 | 118 | 102 | 244 | 127 | 190 | 121 | 38 | 37 | -115 | -425 |
| Net financials | -35 | -37 | -36 | -9 | -4 | -10 | -17 | -79 | -5 | 47 | 58 | 122 | 133 | 88 |
| Profit before tax | 718 | 1.695 | 3.390 | 2.019 | 114 | 92 | 228 | 48 | 185 | 168 | 97 | 159 | 17 | -337 |
| Tax | 181 | 424 | 848 | 475 | 27 | 20 | 53 | 14 | 42 | 40 | 21 | 39 | 6 | 3 |
| Net profit | 538 | 1.271 | 2.543 | 1.544 | 87 | 71 | 174 | 34 | 143 | 129 | 75 | 120 | 11 | -340 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.074 | 6.574 | 8.078 | 7.111 | 4.991 | 4.364 | 4.279 | 4.143 | 4.291 | 4.397 | 4.252 | 4.412 | 3.715 | 3.256 |
| Equity | 2.613 | 2.884 | 4.427 | 3.971 | 2.558 | 2.578 | 2.699 | 2.679 | 2.767 | 2.839 | 2.857 | 2.919 | 2.869 | 2.461 |
| Long-term debt | 2.144 | 2.408 | 1.817 | 1.392 | 990 | 825 | 867 | 1.160 | 1.166 | 1.159 | 1.159 | 1.109 | 620 | 629 |
| Short-term debt | 1.317 | 1.282 | 1.834 | 1.748 | 1.443 | 960 | 713 | 304 | 358 | 399 | 236 | 385 | 226 | 166 |
| Total debt | 3.461 | 3.690 | 3.651 | 3.140 | 2.433 | 1.786 | 1.580 | 1.464 | 1.524 | 1.557 | 1.395 | 1.493 | 846 | 794 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
BM Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TEBO HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Bo Malte Jensen | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |