| Revenue | DKK 3,9M | -20% |
| EBITDA | DKK 1,5M | -9% |
| Net profit | DKK 1,1M | -10% |
| Total assets | DKK 1,9M | -29% |
| Equity | DKK 1,4M | -1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 951 | 1.464 | 4.437 | 3.748 | 4.519 | 5.194 | 5.197 | 4.986 | 4.599 | 4.835 | 5.523 | 4.933 | 4.905 | 3.905 |
| Staff expenses | -655 | -762 | -3.389 | -3.293 | -4.137 | -4.936 | -4.354 | -4.184 | -3.559 | -3.100 | -4.449 | -3.216 | -3.254 | -2.411 |
| EBITDA | 297 | 701 | 1.048 | 455 | 382 | 257 | 843 | 801 | 1.040 | 1.734 | 1.074 | 1.717 | 1.651 | 1.494 |
| Depreciation & amort. | -6 | -8 | -11 | -6 | -8 | -23 | -49 | -45 | -48 | -57 | -50 | -23 | -23 | -21 |
| EBIT | 290 | 694 | 1.037 | 448 | 374 | 234 | 794 | 756 | 992 | 1.677 | 1.025 | 1.694 | 1.628 | 1.474 |
| Net financials | 3 | 34 | 0 | -2 | -2 | -9 | -35 | -3 | -9 | -2 | -11 | -23 | 29 | 1 |
| Profit before tax | 293 | 727 | 1.037 | 447 | 372 | 225 | 760 | 753 | 983 | 1.675 | 1.014 | 1.671 | 1.657 | 1.475 |
| Tax | 76 | 183 | 259 | 108 | 85 | 52 | 169 | 172 | 220 | 373 | 227 | 374 | 380 | 328 |
| Net profit | 217 | 544 | 778 | 339 | 287 | 173 | 590 | 581 | 763 | 1.303 | 787 | 1.297 | 1.277 | 1.147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 695 | 1.308 | 1.948 | 1.230 | 763 | 904 | 1.621 | 2.015 | 2.317 | 2.666 | 2.393 | 2.358 | 2.599 | 1.852 |
| Equity | 347 | 642 | 904 | 465 | -337 | -165 | 425 | 717 | 930 | 1.733 | 1.432 | 1.423 | 1.410 | 1.390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92 | 197 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 348 | 663 | 1.043 | 764 | 1.100 | 1.026 | 1.163 | 1.182 | 1.164 | 909 | 947 | 923 | 1.183 | 461 |
| Total debt | 348 | 663 | 1.043 | 764 | 1.100 | 1.026 | 1.163 | 1.274 | 1.361 | 909 | 947 | 923 | 1.183 | 461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2014 | — | — |
NM Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAN Investor ApS | Company | 33.3% | 33.3% | 2023 |
MM Holding Aalborg ApS | Company | 33.3% | 33.3% | 2023 |
TRINE TRIVSEL HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
PROGRESO A/S | Company | 33.3% | 0.0% | 2020 |
WAMBERG MANAGEMENT ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Holm | Management | 0 companies |
| Niels Møller Mortensen | Management | 0 companies |
| Thomas Hjort | Board of Directors | 0 companies |
| Kai Schytz | Chairman | 0 companies |
| Lars Wamberg | Board of Directors | 0 companies |
| Karsten Andreasen | Chairman | 0 companies |