| Revenue | DKK 13,6M | +45% |
| EBITDA | DKK 3,6M | +3336% |
| Net profit | DKK 1,1M | +148% |
| Total assets | DKK 31,4M | -15% |
| Equity | DKK 11,2M | +10% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.155 | 9.332 | 8.647 | 10.603 | 10.912 | 10.604 | 9.784 | 11.575 | 2.996 | 11.170 | 13.173 | 12.356 | 12.708 | 9.375 | 13.606 |
| Staff expenses | -7.231 | -7.365 | -7.280 | -7.396 | -8.186 | -8.092 | -8.249 | -7.626 | -1.971 | -7.536 | -8.274 | -8.254 | -8.916 | -9.383 | -10.035 |
| EBITDA | 1.924 | 1.967 | 1.367 | 3.206 | 2.726 | 2.511 | 1.534 | 3.949 | 1.024 | 3.634 | 4.898 | 4.102 | 3.792 | -110 | 3.572 |
| Depreciation & amort. | -423 | -375 | -329 | -410 | -420 | -554 | -554 | -542 | -116 | -538 | -648 | -677 | -684 | -909 | -880 |
| EBIT | 1.501 | 1.592 | 1.038 | 2.797 | 2.306 | 1.958 | 980 | 3.407 | 908 | 3.096 | 4.251 | 3.425 | 3.108 | -1.020 | 2.692 |
| Net financials | -925 | -920 | -928 | -827 | -766 | -590 | -656 | -697 | -179 | -821 | -649 | -589 | -1.584 | -1.411 | -1.339 |
| Profit before tax | 576 | 672 | 111 | 1.969 | 1.540 | 1.367 | 324 | 2.711 | 729 | 2.276 | 3.601 | 2.836 | 1.524 | -2.431 | 1.353 |
| Tax | 147 | 163 | 27 | 450 | 343 | 303 | 74 | 450 | 161 | 487 | 719 | 622 | 326 | -224 | 298 |
| Net profit | 428 | 509 | 84 | 1.519 | 1.197 | 1.064 | 250 | 2.261 | 568 | 1.789 | 2.882 | 2.214 | 1.198 | -2.207 | 1.056 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.923 | 20.493 | 19.083 | 21.535 | 22.456 | 24.195 | 31.781 | 32.977 | 28.658 | 35.006 | 36.610 | 33.757 | 47.442 | 36.895 | 31.395 |
| Equity | 821 | 1.331 | 1.414 | 2.933 | 4.131 | 5.195 | 5.445 | 7.706 | 8.274 | 10.064 | 12.946 | 15.160 | 12.358 | 10.151 | 11.207 |
| Long-term debt | 6.178 | 5.959 | 5.729 | 5.490 | 5.241 | 4.981 | 4.710 | 4.468 | 4.510 | 4.525 | 3.747 | 3.423 | 3.086 | 0 | 0 |
| Short-term debt | 13.924 | 13.142 | 11.850 | 12.795 | 12.659 | 13.530 | 21.126 | 20.450 | 15.545 | 20.090 | 19.484 | 14.763 | 31.625 | 26.674 | 20.188 |
| Total debt | 20.102 | 19.101 | 17.580 | 18.285 | 17.900 | 18.511 | 25.836 | 24.918 | 20.056 | 24.615 | 23.231 | 18.187 | 34.710 | 26.674 | 20.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2009 | — | — |
FH Management | Management | 2025 | — | — |
JS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Next Mobility Holding A/S | Company | 100.0% | 100.0% | 2025 |
HH HOLDING TØNDER ApS | Company | 33.3% | 33.3% | 2013 |
| Individual | 10.0% | 10.0% | 2022 | |
BRH HOLDING TØNDER ApS | Company | 66.7% | 66.7% | 2023 |
BH HOLDING TØNDER ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Hansen | Management | 0 companies |
| Frank Hansen | Management | 0 companies |
| Johan Simonsen | Management | 0 companies |
| Hanne Simonsen | Board of Directors | 0 companies |
| Melanie Marianne Christine Hansen | Board of Directors | 0 companies |
| Brian Hansen | Board of Directors | 0 companies |
| Torben Madsen | Chairman | 0 companies |
| Peder Reggelsen Thomsen | Board of Directors | 0 companies |
| Karin Hansen | Board of Directors | 0 companies |