| Revenue | DKK 286K | +15% |
| EBITDA | DKK 286K | +15% |
| Net profit | DKK 65K | +26528% |
| Total assets | DKK 2,2M | -3% |
| Equity | DKK 748K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 367 | 362 | 352 | 377 | 367 | 282 | 254 | 270 | 258 | 198 | 257 | 249 | 286 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 367 | 362 | 352 | 377 | 367 | 282 | 254 | 270 | 258 | 198 | 257 | 249 | 286 |
| Depreciation & amort. | -157 | -169 | -169 | -169 | -299 | -115 | -117 | -163 | -118 | -159 | -184 | -214 | -174 |
| EBIT | 210 | 193 | 183 | 208 | 68 | 166 | 137 | 107 | 140 | 39 | 73 | 35 | 112 |
| Net financials | -154 | -104 | -100 | -105 | -92 | -100 | -43 | -45 | -39 | -30 | -41 | -34 | -27 |
| Profit before tax | 57 | 89 | 83 | 102 | -24 | 66 | 94 | 62 | 101 | 9 | 31 | 0 | 85 |
| Tax | 17 | 15 | 20 | 22 | -5 | 15 | 12 | 14 | 23 | 2 | 6 | 0 | 20 |
| Net profit | 40 | 75 | 63 | 80 | -19 | 51 | 82 | 48 | 78 | 7 | 25 | 0 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.304 | 4.136 | 4.011 | 3.915 | 3.683 | 2.975 | 2.955 | 2.897 | 2.661 | 2.543 | 2.578 | 2.319 | 2.247 |
| Equity | 194 | 269 | 331 | 411 | 392 | 444 | 525 | 573 | 651 | 658 | 683 | 683 | 748 |
| Long-term debt | 2.889 | 2.698 | 2.503 | 2.313 | 2.097 | 1.748 | 1.651 | 1.579 | 1.487 | 1.390 | 1.302 | 1.208 | 1.114 |
| Short-term debt | 1.181 | 1.115 | 1.102 | 1.094 | 1.119 | 713 | 713 | 680 | 464 | 440 | 545 | 394 | 358 |
| Total debt | 4.070 | 3.812 | 3.604 | 3.407 | 3.216 | 2.461 | 2.363 | 2.259 | 1.951 | 1.830 | 1.847 | 1.602 | 1.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2007 | — | — |
JJ Audit | Audit | 2010 | — | — |
TN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T.N.HOLDING,HERNING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Braae | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Torben Nielsen | Management | 0 companies |