| Revenue | DKK 92,5M | +2% |
| EBITDA | DKK 11,2M | +3% |
| Net profit | DKK 3,7M | +10% |
| Total assets | DKK 66,6M | +8% |
| Equity | DKK 9,8M | +61% |
| Employees | 575 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.134 | 17.233 | 18.269 | 25.183 | 27.413 | 43.859 | 53.887 | 61.248 | 64.187 | 65.677 | 79.302 | 86.092 | 90.974 | 92.541 |
| Staff expenses | -15.735 | -15.912 | -15.520 | -22.144 | -21.998 | -21.998 | -48.774 | -57.732 | -54.746 | -55.156 | -68.554 | -74.703 | -80.113 | -81.351 |
| EBITDA | 1.318 | 1.139 | 2.671 | 2.763 | 5.415 | 15.061 | 5.113 | 3.516 | 9.430 | 10.448 | 10.747 | 11.389 | 10.861 | 11.191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -351 | -118 | -133 | -260 | -5.696 | -5.031 | -5.570 | -5.516 | -5.335 | -5.866 |
| EBIT | 1.318 | 1.139 | 2.671 | 2.763 | 5.064 | 14.943 | 4.980 | 3.257 | 3.733 | 5.418 | 5.177 | 5.873 | 5.527 | 5.325 |
| Net financials | -158 | -3 | -13 | 102 | 135 | 47 | 11 | -40 | -551 | -444 | -596 | -1.634 | -1.201 | -549 |
| Profit before tax | 1.160 | 1.135 | 2.658 | 2.866 | 5.199 | 14.990 | 4.991 | 3.217 | 3.182 | 4.974 | 4.580 | 4.239 | 4.326 | 4.775 |
| Tax | 290 | 284 | 646 | 682 | 1.141 | 3.276 | 1.127 | 712 | 723 | 1.093 | 1.002 | 979 | 955 | 1.058 |
| Net profit | 870 | 852 | 2.012 | 2.184 | 4.059 | 11.714 | 3.864 | 2.505 | 2.459 | 3.881 | 3.579 | 3.260 | 3.371 | 3.717 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.921 | 6.338 | 10.858 | 16.457 | 19.648 | 30.750 | 37.950 | 41.570 | 60.557 | 60.440 | 62.803 | 60.888 | 61.617 | 66.647 |
| Equity | — | 1.067 | 2.229 | 2.413 | 4.372 | 12.036 | 4.000 | 2.705 | 2.665 | 6.545 | 10.124 | 5.884 | 6.055 | 9.772 |
| Long-term debt | 298 | 301 | 641 | 661 | 1.177 | 0 | 1.101 | 1.434 | 17.931 | 17.472 | 16.074 | 11.828 | 9.356 | 13.820 |
| Short-term debt | 8.977 | 8.642 | 12.438 | 13.378 | 14.099 | 18.714 | 32.849 | 37.431 | 39.863 | 36.282 | 36.413 | 43.008 | 46.168 | 42.903 |
| Total debt | 9.275 | 8.942 | 13.079 | 14.043 | 15.276 | 18.714 | 33.950 | 38.865 | 57.794 | 53.755 | 52.487 | 54.835 | 55.524 | 56.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TCB HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørbæk | Management | 0 companies |