| Revenue | DKK 146K | +11% |
| EBITDA | DKK 146K | +11% |
| Net profit | DKK 86K | +14% |
| Total assets | DKK 2M | +1% |
| Equity | DKK 1,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 | 56 | 78 | 70 | 191 | 215 | 101 | 134 | 153 | 129 | 119 | 131 | 146 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 88 | 56 | 78 | 70 | 191 | 215 | 101 | 134 | 153 | 129 | 119 | 131 | 146 |
| Depreciation & amort. | 10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -1.010 | -10 | -10 |
| EBIT | 78 | 46 | 68 | 60 | 181 | 205 | 91 | 124 | 143 | 119 | -891 | 121 | 136 |
| Net financials | -42 | -26 | -49 | -12 | -8 | -10 | -0 | -1 | -11 | -10 | -11 | -30 | -32 |
| Profit before tax | 36 | 20 | 52 | 48 | 173 | 195 | 90 | 123 | 132 | 109 | -902 | 91 | 104 |
| Tax | -0 | -0 | 17 | 11 | 36 | 47 | 20 | 27 | 29 | 25 | -51 | 16 | 18 |
| Net profit | 36 | 20 | 36 | 37 | 137 | 148 | 70 | 96 | 103 | 84 | -851 | 75 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.252 | 3.208 | 3.480 | 3.384 | 3.388 | 3.270 | 3.269 | 2.984 | 2.973 | 2.971 | 1.978 | 1.959 | 1.971 |
| Equity | 2.134 | 2.154 | 2.190 | 2.227 | 2.313 | 2.410 | 2.480 | 2.176 | 2.224 | 2.251 | 1.343 | 1.359 | 1.384 |
| Long-term debt | 699 | 613 | 804 | 776 | 749 | 721 | 693 | 664 | 636 | 607 | 581 | 571 | 548 |
| Short-term debt | 419 | 441 | 486 | 382 | 296 | 99 | 49 | 91 | 56 | 50 | 55 | 30 | 39 |
| Total debt | 1.118 | 1.054 | 1.290 | 1.158 | 1.044 | 819 | 742 | 756 | 692 | 657 | 635 | 600 | 587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2025 | — | — |
HV Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Merrild Storm | Management | 0 companies |
| Henry Vind | Founder | 0 companies |