| Revenue | DKK -452K | -89% |
| EBITDA | DKK -2,5M | +44% |
| Net profit | DKK 25,2M | -39% |
| Total assets | DKK 201,1M | +5% |
| Equity | DKK 200,9M | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -100 | 207 | 207 | 120.598 | 94.758 | -251 | -274 | -274 | -463 | -392 | -283 | -441 | -4.082 | -452 |
| Staff expenses | -0 | -0 | -0 | -11.168 | -10.748 | -11.584 | -12.147 | -13.349 | -12.403 | -0 | -0 | -0 | -301 | -2.002 |
| EBITDA | -100 | 207 | 207 | 3.852 | 4.559 | 4.881 | 5.134 | 7.741 | 3.812 | -392 | -283 | -441 | -4.383 | -2.454 |
| Depreciation & amort. | -0 | -0 | -0 | -5.467 | -4.805 | -5.133 | -5.409 | -8.015 | -4.274 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -100 | 207 | 207 | -1.615 | -246 | -251 | -274 | -274 | -463 | -392 | -283 | -441 | -4.383 | -2.454 |
| Net financials | 2.537 | -16.107 | -19.504 | 3.759 | 1.793 | 8.534 | -18.144 | 325 | 1.986 | 109.003 | -10.849 | 15.428 | 46.738 | 6.451 |
| Profit before tax | 2.437 | -15.645 | -18.688 | 833 | 1.547 | 8.283 | -18.419 | 51 | 1.523 | 108.612 | -11.132 | 14.987 | 42.356 | 23.481 |
| Tax | -41 | 65 | 71 | 555 | -216 | 15 | -3.415 | -739 | -205 | 4.176 | -5.955 | 1.699 | 1.239 | -1.755 |
| Net profit | 2.478 | -15.711 | -18.759 | 278 | 1.762 | 1.057 | -15.004 | 790 | 1.729 | 104.436 | -5.177 | 13.288 | 41.116 | 25.235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.315 | 39.956 | 64.773 | 62.027 | 62.958 | 82.194 | 57.743 | 49.402 | 55.202 | 151.516 | 129.187 | 136.066 | 191.284 | 201.091 |
| Equity | 17.147 | 27.858 | 41.617 | 41.894 | 38.657 | 45.954 | 29.950 | 30.640 | 32.269 | 136.604 | 121.428 | 134.716 | 175.682 | 200.917 |
| Long-term debt | 0 | 0 | 0 | 2.430 | 3.525 | 4.551 | 10.253 | 7.881 | 8.618 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.168 | -12.098 | -23.157 | 13.931 | 17.616 | 29.148 | 16.540 | 10.881 | 14.315 | 14.912 | 7.760 | 1.350 | 15.602 | 173 |
| Total debt | 10.168 | -12.098 | -23.157 | 16.361 | 21.141 | 33.699 | 26.793 | 18.762 | 22.933 | 14.912 | 7.760 | 1.350 | 15.602 | 173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Toni Erik Nielsen | Management | 0 companies |
| Henning Storm Knudsen | Board of Directors | 0 companies |
| Jørgen Strøm | Board of Directors | 0 companies |