| Revenue | DKK 26,8M | +12% |
| EBITDA | DKK 754K | +302% |
| Net profit | DKK 579K | +306% |
| Total assets | DKK 7,8M | +15% |
| Equity | DKK 3M | +24% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.419 | 6.739 | 6.505 | 12.014 | 12.046 | 13.275 | 12.129 | 13.112 | 19.785 | 17.058 | 17.626 | 21.229 | 23.999 | 26.830 |
| Staff expenses | -3.307 | -2.820 | -547 | -738 | -997 | -1.179 | -1.221 | -944 | -892 | -1.613 | -1.925 | -4.220 | -5.437 | -5.217 |
| EBITDA | 166 | 82 | 180 | 198 | 192 | -206 | -534 | 270 | 966 | 670 | 1.033 | -758 | -374 | 754 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 166 | 82 | 180 | 198 | 192 | -206 | -534 | 270 | 966 | 670 | 1.033 | -758 | -374 | 754 |
| Net financials | -12 | -4 | -6 | -18 | -38 | -41 | -35 | -38 | -34 | -43 | -34 | 24 | 15 | -12 |
| Profit before tax | 154 | 78 | 174 | 180 | 154 | -247 | -569 | 232 | 932 | 627 | 999 | -734 | -359 | 742 |
| Tax | 40 | 20 | 43 | 43 | 34 | -54 | -125 | 51 | 205 | 138 | 220 | -161 | -78 | 164 |
| Net profit | 114 | 58 | 132 | 137 | 120 | -193 | -444 | 181 | 727 | 489 | 779 | -573 | -281 | 579 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.967 | 2.401 | 2.306 | 4.054 | 5.750 | 5.327 | 3.143 | 4.164 | 5.978 | 5.673 | 4.242 | 5.518 | 6.791 | 7.824 |
| Equity | 1.290 | 1.348 | 1.480 | 1.617 | 1.737 | 1.544 | 1.100 | 1.281 | 2.008 | 2.496 | 3.275 | 2.702 | 2.422 | 3.000 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.677 | 1.053 | 826 | 2.437 | 4.014 | 3.783 | 2.044 | 2.883 | 3.970 | 2.968 | 967 | 2.816 | 4.369 | 4.824 |
| Total debt | 1.677 | 1.053 | 826 | 2.437 | 4.014 | 3.783 | 2.044 | 2.883 | 3.970 | 3.177 | 967 | 2.816 | 4.369 | 4.824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HB Management | Management | 2008 | — | — |
GS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Teknologisk Institut | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Bennedsen | Chief Executive Officer | 0 companies |
| Jørgen Baadsgaard-Jensen | Chief Executive Officer | 0 companies |
| Henning Biil | Management | 0 companies |
| Gitte Susan Olsen | Management | 0 companies |
| Claus Kudsk | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Juan Antonio Farré Jové | Board of Directors | 0 companies |
| Bertil Claes Wolgast | Board of Directors | 0 companies |
| Bjørn Lykke Jensen | Chairman | 0 companies |
| Torben Valentin Vonsild | Board of Directors | 0 companies |
| Lars Germann Pedersen | Board of Directors | 0 companies |
| Niels Morsing | Board of Directors | 0 companies |
| Kristina Skalberg | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Andras Splidt | Chairman | 0 companies |
| Mette Glavind | Board of Directors | 0 companies |
| Dorthe Mathiesen | Board of Directors | 0 companies |
| Kaj Lund Bryder | Board of Directors | 0 companies |
| Jørgen Kunter Pedersen | Chairman | 0 companies |
| Henrik Petersen | Board of Directors | 0 companies |
| Mikael Dahlerup Poulsen | Board of Directors | 0 companies |