| Revenue | DKK 9,8M | -12% |
| EBITDA | DKK 5,5M | -15% |
| Net profit | DKK 4,4M | -19% |
| Total assets | DKK 14,9M | -5% |
| Equity | DKK 7,9M | -9% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 905 | 957 | 667 | — | 5.522 | 9.933 | 16.732 | 14.139 | 14.938 | 16.709 | 12.030 | 11.064 | 11.195 | 9.821 |
| Staff expenses | -390 | -489 | -607 | -776 | -1.369 | -2.520 | -3.775 | -3.741 | -3.680 | -4.480 | -4.925 | -4.402 | -4.787 | -4.349 |
| EBITDA | 514 | 468 | 60 | 1.262 | 4.154 | 7.413 | 12.957 | 10.398 | 11.259 | 12.229 | 7.105 | 6.662 | 6.408 | 5.472 |
| Depreciation & amort. | -0 | -0 | -31 | -37 | -37 | -7 | -0 | -0 | -34 | -157 | -172 | -183 | -94 | -82 |
| EBIT | 514 | 468 | 29 | 1.225 | 4.117 | 7.406 | 12.957 | 10.398 | 11.225 | 12.071 | 6.933 | 6.479 | 6.314 | 5.390 |
| Net financials | 59 | 3 | 22 | 27 | 20 | 67 | 28 | -53 | -135 | -206 | -115 | 451 | 535 | 187 |
| Profit before tax | 573 | 471 | 51 | 1.252 | 4.137 | 7.473 | 12.985 | 10.345 | 11.090 | 11.865 | 6.818 | 6.931 | 6.849 | 5.577 |
| Tax | 146 | 121 | 13 | 293 | 910 | 1.644 | 2.857 | 2.276 | 2.440 | 2.612 | 1.500 | 1.525 | 1.507 | 1.227 |
| Net profit | 426 | 350 | 38 | 959 | 3.227 | 5.829 | 10.128 | 8.069 | 8.650 | 9.254 | 5.318 | 5.406 | 5.342 | 4.350 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.261 | 1.409 | 1.650 | 2.956 | 4.950 | 9.156 | 14.383 | 11.674 | 16.030 | 18.185 | 11.920 | 17.700 | 15.805 | 14.937 |
| Equity | 759 | 1.013 | 952 | 1.911 | 3.352 | 6.681 | 10.309 | 8.278 | 8.928 | 9.581 | 5.899 | 11.305 | 8.647 | 7.897 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86 | 105 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 502 | 396 | 685 | 1.035 | 1.597 | 2.476 | 4.075 | 3.311 | 6.976 | 8.600 | 6.021 | 6.395 | 7.158 | 7.039 |
| Total debt | 502 | 396 | 685 | 1.035 | 1.597 | 2.476 | 4.075 | 3.397 | 7.080 | 8.600 | 6.021 | 6.395 | 7.158 | 7.039 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Henry Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Dahl Elhauge | Management | 0 companies |