| Revenue | DKK 4,6M | +1% |
| EBITDA | DKK 1,4M | +24% |
| Net profit | DKK 932K | +37% |
| Total assets | DKK 6M | +5% |
| Equity | DKK 3,9M | +14% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534 | 1.138 | 821 | 2.497 | 1.998 | 2.292 | 2.787 | 3.171 | 3.198 | 4.233 | 3.988 | 3.837 | 4.584 | 4.617 |
| Staff expenses | -776 | -797 | -636 | -629 | -1.195 | -1.816 | -1.971 | -2.316 | -2.205 | -2.443 | -3.038 | -3.089 | -3.448 | -3.210 |
| EBITDA | -242 | 341 | 184 | 1.868 | 802 | 476 | 816 | 855 | 993 | 1.790 | 950 | 748 | 1.137 | 1.408 |
| Depreciation & amort. | -46 | -69 | -10 | -51 | -46 | -49 | -50 | -48 | -47 | -120 | -190 | -171 | -163 | -97 |
| EBIT | -289 | 272 | 174 | 1.817 | 756 | 427 | 766 | 807 | 946 | 1.670 | 760 | 577 | 973 | 1.311 |
| Net financials | -31 | -42 | -56 | -65 | -63 | -36 | -87 | -43 | -15 | 15 | -23 | -20 | -36 | -48 |
| Profit before tax | -319 | 230 | 118 | 1.752 | 693 | 392 | 679 | 764 | 931 | 1.685 | 736 | 557 | 937 | 1.262 |
| Tax | -0 | -0 | -0 | 24 | 169 | 99 | 165 | 198 | 216 | 387 | 261 | 155 | 259 | 330 |
| Net profit | -319 | 230 | 118 | 1.728 | 524 | 293 | 513 | 565 | 715 | 1.298 | 476 | 402 | 678 | 932 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.923 | 2.252 | 2.745 | 2.812 | 3.006 | 3.725 | 4.118 | 4.451 | 5.748 | 5.941 | 4.990 | 5.538 | 5.742 | 6.036 |
| Equity | -1.988 | -1.758 | -1.640 | 88 | 612 | 906 | 1.269 | 1.834 | 2.399 | 3.247 | 3.273 | 3.225 | 3.453 | 3.934 |
| Long-term debt | 2.148 | 2.158 | 2.282 | 839 | 683 | 536 | 585 | 352 | 63 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.763 | 1.852 | 2.103 | 1.878 | 1.707 | 2.284 | 2.263 | 2.265 | 3.278 | 2.680 | 1.711 | 2.313 | 2.289 | 2.102 |
| Total debt | 3.911 | 4.010 | 4.385 | 2.718 | 2.390 | 2.820 | 2.849 | 2.617 | 3.341 | 2.680 | 1.711 | 2.313 | 2.289 | 2.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Management | Management | 2008 | — | — |
TM Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAC ApS | Company | 50.0% | 50.0% | 2010 |
TANDIMPLANTAT ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Elsebeth Harbo | Management | 0 companies |
| Tina Møller | Management | 0 companies |
| Michael Ærø Olsen | Board of Directors | 0 companies |