| Revenue | DKK 270K | +11% |
| EBITDA | DKK 112K | +50% |
| Net profit | DKK 41K | +7431% |
| Total assets | DKK 2,2M | +2% |
| Equity | DKK 866K | +5% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -453 | 584 | 514 | 509 | 312 | 335 | 603 | 632 | 379 | 387 | 234 | 243 | 270 |
| Staff expenses | -148 | -318 | -388 | -386 | -333 | -401 | -530 | -609 | -283 | -185 | -152 | -168 | -157 |
| EBITDA | 151 | 266 | 126 | 122 | -20 | -66 | 73 | 23 | 96 | 202 | 82 | 75 | 112 |
| Depreciation & amort. | -228 | -199 | -199 | -196 | -199 | -132 | -109 | -104 | -91 | -62 | -50 | -44 | -50 |
| EBIT | -77 | 67 | -73 | -74 | -220 | -198 | -36 | -81 | 5 | 139 | 33 | 31 | 62 |
| Net financials | -68 | -51 | -46 | -48 | -52 | -53 | -54 | -56 | -47 | -16 | -27 | -31 | -21 |
| Profit before tax | -11 | 17 | -120 | -122 | -272 | -251 | -90 | -137 | -42 | 123 | 6 | 1 | 41 |
| Tax | -4 | 2 | -27 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -8 | 15 | -92 | -104 | -272 | -251 | -90 | -137 | -42 | 123 | 6 | 1 | 41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.973 | 0 | 0 | 2.861 | 2.650 | 2.416 | 2.395 | 2.266 | 2.126 | 2.229 | 2.125 | 2.134 | 2.170 |
| Equity | 1.061 | 0 | 0 | 1.083 | 807 | 666 | 658 | 521 | 538 | 707 | 753 | 824 | 866 |
| Long-term debt | -1.440 | 0 | 0 | 1.445 | 1.413 | 1.381 | 1.349 | 1.317 | 1.285 | 1.235 | 1.198 | 1.166 | 1.157 |
| Short-term debt | -472 | 0 | 0 | 333 | 429 | 369 | 388 | 427 | 303 | 287 | 175 | 143 | 147 |
| Total debt | -1.912 | 0 | 0 | 1.778 | 1.843 | 1.750 | 1.737 | 1.745 | 1.588 | 1.523 | 1.372 | 1.309 | 1.304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Management | Management | 2014 | — | — |
TF Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NITOKA ApS | Company | 5.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Thorhauge | Management | 0 companies |
| Tom Færg Pedersen | Management | 0 companies |
| Jørn Andersen | Board of Directors | 0 companies |
| Peter Hansen | Board of Directors | 0 companies |
| Lars Richardt Mogensen | Chairman | 0 companies |
| Jørgen Foged | Board of Directors | 0 companies |
| Ole Liltorp | Board of Directors | 0 companies |
| Steen Madsen | Board of Directors | 0 companies |
| Sten Langdahl | Chairman | 0 companies |
| Jutta Birgit Scheibe-Sørensen | Board of Directors | 0 companies |
| Martin Eriksen | Board of Directors | 0 companies |
| Per Abildskov | Board of Directors | 0 companies |
| Kim Hesselvig Hagelskjær | Board of Directors | 0 companies |
| Morten Sigaard | Chairman | 0 companies |
| Arne Nielsen | Chairman | 0 companies |
| Ole Andersen | Chairman | 0 companies |
| Villy Christensen | Board of Directors | 0 companies |
| Hans Jakob Petersen | Board of Directors | 0 companies |
| Erik Rosenbeck | Board of Directors | 0 companies |
| Henrik Danielsen | Board of Directors | 0 companies |