| Revenue | DKK 1,6M | +29% |
| EBITDA | DKK 377K | +670% |
| Net profit | DKK 256K | +674% |
| Total assets | DKK 1,7M | -9% |
| Equity | DKK 656K | +64% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 838 | 2.020 | 1.672 | 1.030 | 1.193 | 914 | 500 | 979 | 1.816 | 1.920 | 1.513 | 1.220 | 1.571 |
| Staff expenses | -1.083 | -1.010 | -1.192 | -1.399 | -1.743 | -1.565 | -1.250 | -1.188 | -1.190 | -1.842 | -1.699 | -1.171 | -1.194 |
| EBITDA | -245 | 1.010 | 480 | -369 | -550 | -651 | -750 | -209 | 626 | 77 | -186 | 49 | 377 |
| Depreciation & amort. | -0 | -0 | -4 | -4 | -4 | -25 | -68 | -68 | -67 | -65 | -61 | -50 | -48 |
| EBIT | -245 | 1.010 | 476 | -373 | -554 | -676 | -818 | -277 | 559 | 12 | -247 | -2 | 328 |
| Net financials | -91 | -80 | -19 | -4 | -7 | 0 | -29 | -50 | 324 | -6 | -9 | 44 | 0 |
| Profit before tax | -335 | 930 | 456 | -378 | -561 | -676 | -847 | -327 | 882 | 7 | -256 | 43 | 328 |
| Tax | -43 | -20 | -79 | -85 | -118 | -150 | -186 | -72 | 113 | 2 | -56 | 9 | 73 |
| Net profit | -293 | 950 | 536 | -292 | -443 | -526 | -661 | -255 | 770 | 5 | -200 | 33 | 256 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 537 | 1.146 | 1.461 | 892 | 1.386 | 768 | 955 | 1.364 | 1.076 | 1.075 | 2.096 | 1.917 | 1.743 |
| Equity | -1.653 | 194 | 730 | 438 | 695 | 308 | -352 | -607 | 162 | 167 | 367 | 400 | 656 |
| Long-term debt | 1.968 | 638 | 0 | 0 | 0 | 0 | 883 | 1.645 | 73 | 73 | 28 | 28 | 28 |
| Short-term debt | 222 | 314 | 731 | 454 | 692 | 453 | 419 | 322 | 836 | 831 | 1.702 | 1.490 | 1.052 |
| Total debt | 2.191 | 952 | 731 | 454 | 692 | 453 | 1.302 | 1.967 | 909 | 904 | 1.729 | 1.517 | 1.079 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2017 | — | — |
TE Management | Management | 2008 | — | — |
TH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DB ERNSØ & THIEMKE ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Thiemke | Management | 0 companies |
| Tobias Edlev Nielsen | Management | 0 companies |
| Torben Hald Kimø | Management | 0 companies |
| Alex Knud Thiemke Johansen | Board of Directors | 0 companies |
| Jens Poulsen | Board of Directors | 0 companies |
| Carsten William Reves | Board of Directors | 0 companies |
| Claus Ernsø | Board of Directors | 0 companies |
| Andreas Thulstrup Pedersen | Board of Directors | 0 companies |
| Niels Hald | Chairman | 0 companies |
| Kim Tegner Hagenow | Board of Directors | 0 companies |