| Revenue | DKK 22,3M | +12% |
| EBITDA | DKK 6,6M | +26% |
| Net profit | DKK 4,5M | +36% |
| Total assets | DKK 33,1M | +26% |
| Equity | DKK 24,7M | +22% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.219 | 5.581 | 7.110 | 8.202 | 6.568 | 14.476 | 11.897 | 19.322 | 19.398 | 17.214 | 17.752 | 19.942 | 22.327 |
| Staff expenses | -3.205 | -2.917 | -4.187 | -4.380 | -4.284 | -7.628 | -8.522 | -12.001 | -12.626 | -11.350 | -12.901 | -14.675 | -15.693 |
| EBITDA | 2.014 | 2.664 | 2.924 | 3.822 | 2.284 | 6.848 | 3.374 | 7.267 | 6.773 | 5.864 | 4.852 | 5.267 | 6.634 |
| Depreciation & amort. | -475 | -521 | -470 | -520 | -687 | -1.001 | -1.126 | -1.355 | -1.223 | -1.220 | -907 | -938 | -813 |
| EBIT | 1.540 | 2.143 | 2.454 | 3.302 | 1.597 | 5.847 | 2.248 | 5.912 | 5.550 | 4.643 | 3.945 | 4.329 | 5.820 |
| Net financials | -176 | -267 | -293 | -251 | -174 | -265 | -237 | -337 | -160 | -179 | -129 | 44 | 99 |
| Profit before tax | 1.364 | 1.876 | 2.161 | 3.051 | 1.423 | 5.582 | 2.011 | 5.575 | 5.389 | 4.464 | 3.816 | 4.374 | 5.920 |
| Tax | 446 | 590 | 668 | 834 | 478 | 1.284 | 521 | 1.290 | 1.218 | 1.114 | 880 | 1.034 | 1.387 |
| Net profit | 918 | 1.285 | 1.493 | 2.217 | 945 | 4.298 | 1.490 | 4.285 | 4.172 | 3.350 | 2.936 | 3.340 | 4.533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.330 | 9.285 | 10.523 | 11.936 | 10.860 | 17.261 | 16.486 | 20.025 | 24.150 | 23.774 | 29.192 | 26.216 | 33.138 |
| Equity | 2.301 | 3.486 | 4.579 | 6.396 | 5.341 | 9.639 | 10.629 | 14.414 | 16.585 | 16.935 | 17.871 | 20.211 | 24.744 |
| Long-term debt | 182 | 128 | 339 | 23 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.834 | 5.617 | 5.539 | 5.400 | 5.473 | 7.509 | 5.823 | 5.271 | 7.565 | 6.839 | 11.321 | 6.005 | 8.394 |
| Total debt | 5.017 | 5.746 | 5.878 | 5.423 | 5.473 | 7.509 | 5.823 | 5.541 | 7.565 | 6.839 | 11.321 | 6.005 | 8.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2005 | — | — |
TS Management | Management | 2014 | — | — |
MW Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TROMBORG HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Tromborg Schyberg | Management | 0 companies |
| Tim Schyberg | Management | 0 companies |
| Michael Wendt | Management | 0 companies |