| Revenue | DKK -112K | +108% |
| EBITDA | DKK -112K | -108% |
| Net profit | DKK 4M | +190% |
| Total assets | DKK 102,8M | +638% |
| Equity | DKK 65,3M | +501% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | -81 | -85 | -10 | -2 | -1 | -1 | -3 | -2 | -2 | -18 | -53 | -54 | -112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -109 | -81 | -85 | -10 | -2 | -1 | -1 | -3 | -2 | -2 | -18 | -53 | -54 | -112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -109 | -81 | -85 | -10 | -2 | -1 | -1 | -3 | -2 | -2 | -18 | -53 | -54 | -112 |
| Net financials | 5.345 | 16.714 | 2.018 | 10.547 | 1.704 | 1.894 | 2.293 | 2.976 | 2.623 | 3.648 | 2.737 | 6.320 | 1.293 | 3.999 |
| Profit before tax | 5.236 | 16.632 | 1.933 | 10.537 | 1.702 | 1.892 | 2.292 | 2.973 | 2.622 | 3.646 | 2.719 | 6.266 | 1.239 | 3.887 |
| Tax | -719 | 189 | -109 | -163 | -3 | -15 | -44 | -56 | -47 | 7 | -26 | -466 | -138 | -107 |
| Net profit | 5.955 | 16.443 | 2.042 | 10.700 | 1.705 | 1.907 | 2.336 | 3.029 | 2.668 | 3.639 | 2.744 | 6.732 | 1.377 | 3.993 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69.077 | 85.764 | 84.116 | 99.595 | 15.130 | 15.524 | 17.489 | 19.627 | 22.463 | 24.732 | 29.240 | 37.784 | 13.936 | 102.813 |
| Equity | 9.287 | 25.731 | 27.308 | 40.091 | 6.984 | 7.549 | 9.332 | 11.427 | 14.182 | 16.082 | 14.518 | 20.024 | 10.879 | 65.349 |
| Long-term debt | 14.875 | 0 | 56.808 | 59.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.998 | 0 | 0 | 0 | 8.146 | 7.975 | 8.158 | 8.200 | 8.281 | 8.650 | 14.722 | 17.760 | 3.057 | 37.464 |
| Total debt | 59.789 | 60.034 | 56.808 | 59.504 | 8.146 | 7.975 | 8.158 | 8.200 | 8.281 | 8.650 | 14.722 | 17.760 | 3.057 | 37.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2023 | — | — |
CJ Management | Management | 2025 | — | — |
PA Management | Management | 2006 | — | — |
TV Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BE-ETK HOLDING APS | Company | 90.0% | 90.0% | 2022 |
HAKUNA MATATA ApS | Company | 25.0% | 25.0% | 2013 |
JAVITEK ApS | Company | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Hornsved | Management | 0 companies |
| Carl Jakob Backs | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Thomas Vinter | Management | 0 companies |
| Thomas Tvedergaard Larsen | Board of Directors | 0 companies |
| Jørgen Yde Jensen | Board of Directors | 0 companies |
| Jørgen Møllnitz Smit | Board of Directors | 0 companies |
| Mille Lindskrog Knudsen | Board of Directors | 0 companies |
| Torben Drejer | Board of Directors | 0 companies |
| Peter Arndrup Poulsen | Chairman | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Kurt Bering Sørensen | Chairman | 0 companies |
| Henrik Kjærulff Damsgaard | Board of Directors | 0 companies |