| Revenue | DKK 309K | +51% |
| EBITDA | DKK 258K | +177% |
| Net profit | DKK 82K | +68% |
| Total assets | DKK 5,5M | +8% |
| Equity | DKK 3,6M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.520 | 1.487 | 1.324 | 1.247 | 1.206 | 2.443 | 1.189 | 2.059 | 1.499 | 36.637 | 2.321 | 2.111 | 205 | 309 |
| Staff expenses | -1.021 | -1.076 | -1.106 | -1.078 | -1.063 | -1.077 | -1.057 | -1.100 | -972 | -1.090 | -1.021 | -1.090 | -68 | -0 |
| EBITDA | 499 | 411 | 218 | 169 | 143 | 1.366 | 96 | 928 | 492 | 1.475 | 767 | 488 | 93 | 258 |
| Depreciation & amort. | -108 | -121 | -132 | -49 | -19 | -14 | -0 | -0 | -0 | -0 | -0 | -47 | -28 | -28 |
| EBIT | 391 | 291 | 86 | 119 | 124 | 1.352 | 96 | 928 | 492 | 1.475 | 767 | 440 | 66 | 231 |
| Net financials | -352 | -411 | -409 | -398 | -372 | -340 | -359 | -314 | -249 | -210 | -176 | 331 | 13 | -126 |
| Profit before tax | 40 | -69 | -323 | -279 | -248 | 1.012 | -263 | 613 | 243 | 1.265 | 591 | 772 | 78 | 105 |
| Tax | 11 | 26 | -81 | -47 | -55 | 223 | -37 | 115 | 54 | 502 | 242 | 280 | 30 | 23 |
| Net profit | 29 | -95 | -242 | -232 | -194 | 789 | -226 | 498 | 189 | 763 | 349 | 491 | 48 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.618 | 13.348 | 10.925 | 10.238 | 9.290 | 10.178 | 10.773 | 10.240 | 15.736 | 12.163 | 14.784 | 6.241 | 5.123 | 5.512 |
| Equity | 2.412 | 2.317 | 2.075 | 1.843 | 1.649 | 2.438 | 2.212 | 2.711 | 2.900 | 3.663 | 4.012 | 4.503 | 3.551 | 3.633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4.133 | 3.923 | 3.504 | 3.016 | 1.586 | 1.376 | 0 | 0 | 24 |
| Short-term debt | 10.162 | 11.013 | 8.850 | 8.395 | 7.641 | 3.570 | 4.637 | 4.013 | 9.807 | 6.902 | 9.383 | 1.725 | 1.557 | 1.841 |
| Total debt | 10.162 | 11.013 | 8.850 | 8.395 | 7.641 | 7.703 | 8.561 | 7.517 | 12.823 | 8.487 | 10.760 | 1.725 | 1.557 | 1.865 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IC-IMEX ApS | Company | 50.0% | 50.0% | 2006 |
TNS-IMEX ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nordsted Sørensen | Chief Executive Officer | 0 companies |
| Ingvard Norgard Clausen | Chairman | 0 companies |
| Jan Drøhse | Board of Directors | 0 companies |
| Mads Nordsted Sørensen | Board of Directors | 0 companies |
| Jens Jørgen Schmidt | Board of Directors | 0 companies |