| Revenue | DKK 9,7M | +21% |
| EBITDA | DKK 703K | +213% |
| Net profit | DKK 284K | +137% |
| Total assets | DKK 7,2M | -26% |
| Equity | DKK 1M | +1539% |
| Employees | 49 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.834 | 16.800 | 17.220 | 16.621 | 17.586 | 12.864 | 7.950 | 8.024 | 7.993 | 9.683 |
| Staff expenses | -14.268 | -14.567 | -14.372 | -14.216 | -15.129 | -15.129 | -7.178 | -7.519 | -8.543 | -8.979 |
| EBITDA | 1.361 | 2.042 | 2.664 | 2.102 | 2.457 | 7.520 | 772 | 505 | -623 | 703 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -217 | -93 | -66 | -92 | -180 | -228 |
| EBIT | 1.361 | 2.042 | 2.664 | 2.102 | 2.240 | 7.427 | 706 | 413 | -803 | 475 |
| Net financials | -160 | -77 | -87 | 25 | 45 | -22 | -98 | -166 | -189 | -113 |
| Profit before tax | 1.201 | 1.965 | 2.578 | 2.127 | 2.285 | 7.405 | 608 | 247 | -992 | 362 |
| Tax | 302 | 492 | 622 | 503 | 473 | 1.659 | 134 | 59 | -216 | 79 |
| Net profit | 899 | 1.474 | 1.956 | 1.624 | 1.812 | 5.746 | 474 | 188 | -777 | 284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.104 | 6.643 | 7.942 | 13.568 | 13.887 | 13.385 | 13.292 | 13.486 | 9.752 | 7.176 |
| Equity | — | 1.730 | 2.286 | 1.960 | 1.972 | 5.918 | 651 | 839 | 62 | 1.023 |
| Long-term debt | 391 | 505 | 637 | 530 | 512 | 0 | 100 | 17 | 283 | 323 |
| Short-term debt | 8.150 | 8.035 | 8.463 | 11.078 | 11.404 | 7.467 | 12.540 | 12.601 | 9.357 | 5.790 |
| Total debt | 8.540 | 8.540 | 9.100 | 11.608 | 11.915 | 7.467 | 12.640 | 12.618 | 9.641 | 6.113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TCB HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørbæk | Management | 0 companies |