| Revenue | DKK 20M | +56% |
| EBITDA | DKK 7,2M | +162% |
| Net profit | DKK 5,3M | +184% |
| Total assets | DKK 19,7M | +14% |
| Equity | DKK 8,6M | +79% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.189 | 8.993 | 10.595 | 9.788 | 7.505 | 8.402 | 9.043 | 10.227 | 9.607 | 10.377 | 11.871 | 12.794 | 20.005 |
| Staff expenses | -10.535 | -8.766 | -9.745 | -10.145 | -7.254 | -7.643 | -7.967 | -8.048 | -8.007 | -8.657 | -8.982 | -10.035 | -12.765 |
| EBITDA | 654 | 227 | 849 | -263 | 257 | 759 | 1.063 | 2.167 | 1.600 | 1.721 | 2.890 | 2.758 | 7.240 |
| Depreciation & amort. | 707 | -409 | -296 | 47 | 3 | -226 | -261 | -290 | -146 | -146 | -217 | -283 | -295 |
| EBIT | -53 | -182 | 553 | -310 | 254 | 532 | 802 | 1.877 | 1.454 | 1.575 | 2.673 | 2.476 | 6.945 |
| Net financials | -316 | -133 | -147 | -120 | -78 | -142 | -207 | -314 | -129 | -146 | -116 | -86 | -121 |
| Profit before tax | -368 | -315 | 406 | -430 | 176 | 390 | 594 | 1.563 | 1.325 | 1.429 | 2.557 | 2.390 | 6.824 |
| Tax | -116 | -70 | 110 | -78 | 43 | 91 | 134 | 348 | 317 | 396 | 504 | 521 | 1.520 |
| Net profit | -253 | -245 | 297 | -352 | 133 | 299 | 460 | 1.215 | 1.008 | 1.033 | 2.053 | 1.869 | 5.305 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.782 | 5.263 | 5.698 | 4.978 | 5.921 | 6.310 | 8.300 | 6.578 | 7.985 | 8.653 | 13.665 | 17.376 | 19.737 |
| Equity | 1.216 | 971 | 1.268 | 916 | 1.050 | 1.349 | 1.809 | 2.625 | 2.633 | 2.916 | 3.969 | 4.838 | 8.642 |
| Long-term debt | 0 | 0 | 682 | 283 | 181 | 153 | 124 | 0 | 749 | 749 | 749 | 816 | 840 |
| Short-term debt | 7.567 | 4.292 | 3.748 | 3.779 | 4.690 | 4.808 | 6.344 | 3.953 | 4.603 | 4.988 | 8.947 | 11.723 | 10.254 |
| Total debt | 7.567 | 4.292 | 4.430 | 4.062 | 4.871 | 4.961 | 6.468 | 3.953 | 5.353 | 5.737 | 9.696 | 12.539 | 11.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TN HOLDING, TØNDER ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Nissen | Management | 0 companies |