| Revenue | DKK 5,7M | -2% |
| EBITDA | DKK 457K | +12% |
| Net profit | DKK 69K | +13% |
| Total assets | DKK 7,8M | +36% |
| Equity | DKK 1,7M | +4% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.060 | 1.905 | 2.853 | 2.792 | 3.364 | 3.422 | 3.796 | 3.898 | 4.229 | 4.455 | 4.773 | 5.195 | 5.777 | 5.676 |
| Staff expenses | -3.342 | -2.597 | -2.044 | -2.104 | -2.168 | -2.809 | -2.955 | -3.043 | -3.753 | -3.770 | -4.169 | -4.302 | -5.368 | -5.220 |
| EBITDA | 718 | -691 | 809 | 688 | 1.195 | 613 | 841 | 855 | 477 | 685 | 604 | 893 | 409 | 457 |
| Depreciation & amort. | -363 | -463 | -201 | -64 | -100 | -143 | -162 | -200 | -186 | -205 | -137 | -250 | -279 | -330 |
| EBIT | 355 | -1.154 | 608 | 624 | 1.095 | 470 | 680 | 655 | 291 | 480 | 467 | 643 | 130 | 126 |
| Net financials | -228 | -313 | -252 | -212 | -204 | -161 | -214 | -40 | -37 | -45 | -38 | -53 | -53 | -32 |
| Profit before tax | 127 | -1.467 | 356 | 412 | 890 | 309 | 465 | 614 | 254 | 435 | 430 | 590 | 76 | 94 |
| Tax | 32 | -360 | 119 | 148 | 266 | 81 | 137 | 142 | 60 | 98 | 89 | 231 | 15 | 25 |
| Net profit | 95 | -1.107 | 237 | 265 | 625 | 228 | 328 | 472 | 194 | 337 | 341 | 359 | 61 | 69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.436 | 3.733 | 4.070 | 4.017 | 5.454 | 3.636 | 4.270 | 3.232 | 5.738 | 9.025 | 7.159 | 6.083 | 5.773 | 7.837 |
| Equity | 354 | -754 | -516 | -252 | 373 | 601 | 929 | 1.101 | 1.096 | 1.333 | 1.574 | 1.833 | 1.594 | 1.664 |
| Long-term debt | 1.520 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.562 | 4.486 | 4.586 | 4.268 | 5.082 | 3.035 | 3.341 | 2.131 | 4.642 | 7.692 | 5.586 | 4.250 | 4.178 | 6.173 |
| Total debt | 5.082 | 4.486 | 4.586 | 4.268 | 5.082 | 3.035 | 3.341 | 2.131 | 4.642 | 7.692 | 5.586 | 4.250 | 4.178 | 6.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2006 | — | — |
SP Management | Management | 2008 | — | — |
FH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TNSP ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Nørtoft Petersen | Management | 0 companies |
| Søren Pedersen | Management | 0 companies |
| Frank Høeg | Chief Executive Officer | 0 companies |
| Kaj Hansen | Deputy Chairman | 0 companies |
| Jørn Bo Rud Pedersen | Board of Directors | 0 companies |
| Jørn Schrøder | Chairman | 0 companies |
| Søren Petersen | Board of Directors | 0 companies |
| Knud Steen Degenkolw | Chairman | 0 companies |
| Niels Kristensen | Board of Directors | 0 companies |
| Thomas Roland Nielsen | Board of Directors | 0 companies |
| Jan Isaksen | Deputy Chairman | 0 companies |
| Peder Rømhild Erichsen | Board of Directors | 0 companies |
| Bjarne Egon Bødtker | Chairman | 0 companies |
| Jens Søgaard Kristensen | Board of Directors | 0 companies |
| Per Søndergaard | Chairman | 0 companies |
| Peter Rex Drescher | Deputy Chairman | 0 companies |
| Ole Strandbygaard | Board of Directors | 0 companies |
| Palle Hartmann | Board of Directors | 0 companies |