| Revenue | DKK 2,1M | +89% |
| EBITDA | DKK 1,1M | -30% |
| Net profit | DKK 1,1M | +718% |
| Total assets | DKK 48,4M | +8% |
| Equity | DKK 30,4M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 237 | 325 | 429 | 342 | 458 | 1.315 | 986 | 790 | 743 | 2.717 | 457 | 1.117 | 2.111 |
| Staff expenses | -0 | -0 | -8 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -84 | -1.171 |
| EBITDA | 417 | 141 | 1.071 | 788 | 309 | 527 | 3.371 | -56 | 737 | 743 | 1.414 | 85 | 1.524 | 1.067 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -65 | -166 | -576 | -751 | -470 | -710 | -107 | -380 | -260 | -315 |
| EBIT | 417 | 141 | 1.071 | 788 | 243 | 361 | 2.795 | -807 | 267 | 33 | 1.307 | -296 | 1.264 | 753 |
| Net financials | -168 | -337 | -24 | -167 | -164 | 396 | 176 | -271 | -257 | 2 | 102 | 669 | -968 | 515 |
| Profit before tax | 249 | -197 | 1.046 | 621 | 80 | 757 | 2.972 | -1.079 | 10 | 35 | 1.409 | 373 | 296 | 1.268 |
| Tax | 28 | -72 | 183 | 129 | 7 | -27 | 729 | -237 | 2 | 8 | 301 | 82 | 167 | 213 |
| Net profit | 220 | -125 | 863 | 492 | 73 | 784 | 2.243 | -841 | 8 | 28 | 1.108 | 291 | 129 | 1.055 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.314 | 9.404 | 11.220 | 11.319 | 10.869 | 27.560 | 32.618 | 38.975 | 38.829 | 45.852 | 43.370 | 42.481 | 44.629 | 48.372 |
| Equity | — | 465 | 1.328 | 1.821 | 1.893 | 2.678 | 3.321 | 2.479 | 2.487 | 25.651 | 14.801 | 15.092 | 29.373 | 30.429 |
| Long-term debt | 5.398 | 5.110 | 7.103 | 7.928 | 7.503 | 24.863 | 21.131 | 13.453 | 9.260 | 17.035 | 14.416 | 10.939 | 10.165 | 9.564 |
| Short-term debt | 5.708 | 6.122 | 5.904 | 4.996 | 4.711 | 11.851 | 17.471 | 25.506 | 25.927 | 1.958 | 13.243 | 15.742 | 4.202 | 7.312 |
| Total debt | 11.106 | 11.232 | 13.007 | 9.499 | 8.976 | 36.714 | 38.602 | 38.959 | 35.187 | 18.993 | 27.659 | 26.681 | 14.367 | 16.877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TCB HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørbæk | Management | 0 companies |