| Revenue | DKK 10,8M | -14% |
| EBITDA | DKK 2,1M | -45% |
| Net profit | DKK 1,4M | -50% |
| Total assets | DKK 9,2M | -4% |
| Equity | DKK 5,4M | -7% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.741 | 8.561 | 12.524 | 12.557 | 10.776 |
| Staff expenses | -5.791 | -6.884 | -8.016 | -8.768 | -8.696 |
| EBITDA | 1.951 | 1.677 | 4.508 | 3.788 | 2.079 |
| Depreciation & amort. | -104 | -112 | -142 | -239 | -227 |
| EBIT | 1.846 | 1.564 | 4.365 | 3.549 | 1.852 |
| Net financials | -33 | -22 | -7 | -27 | -85 |
| Profit before tax | 1.813 | 1.542 | 4.359 | 3.522 | 1.767 |
| Tax | 399 | 340 | 961 | 782 | 391 |
| Net profit | 1.413 | 1.202 | 3.398 | 2.741 | 1.376 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.334 | 4.887 | 8.769 | 9.592 | 9.248 |
| Equity | 2.997 | 3.199 | 5.597 | 5.838 | 5.414 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.329 | 1.676 | 3.143 | 3.734 | 3.830 |
| Total debt | 1.329 | 1.676 | 3.143 | 3.734 | 3.830 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TN Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
KM Chief Executive Officer | Chief Executive Officer | 2004 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nielsen | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Peter Laugesen | Chairman | 0 companies |