| Revenue | DKK 8,3M | -8% |
| EBITDA | DKK 1,1M | -43% |
| Net profit | DKK -1,5M | -318% |
| Total assets | DKK 3,2M | -53% |
| Equity | DKK 1,6M | -48% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.611 | -5.793 | 4.918 | 4.640 | 4.661 | 4.347 | 2.480 | 2.960 | 5.716 | 6.312 | 6.417 | 8.211 | 8.980 | 8.301 |
| Staff expenses | -1.816 | -4.524 | -4.433 | -4.358 | -4.477 | -3.801 | -2.546 | -2.828 | -4.383 | -4.537 | -5.553 | -7.120 | -7.086 | -7.227 |
| EBITDA | -1.720 | -1.142 | 485 | 282 | 184 | 546 | -66 | 132 | 1.332 | 1.775 | 864 | 1.091 | 1.894 | 1.074 |
| Depreciation & amort. | -37 | -64 | -102 | -96 | -92 | -196 | -414 | -406 | -443 | -1.323 | -671 | -390 | -981 | -2.969 |
| EBIT | -1.757 | -1.205 | 383 | 186 | 93 | 351 | -480 | -274 | 890 | 452 | 193 | 701 | 913 | -1.895 |
| Net financials | -10 | -3 | 2 | 3 | 13 | -69 | -63 | -159 | -154 | -110 | -77 | -36 | -49 | 16 |
| Profit before tax | -1.767 | -1.208 | 385 | 188 | 105 | 282 | -543 | -433 | 736 | 341 | 116 | 665 | 863 | -1.878 |
| Tax | -443 | -302 | 99 | 47 | 24 | 63 | -119 | -94 | 163 | 76 | -42 | 147 | 190 | -409 |
| Net profit | -1.324 | -906 | 287 | 142 | 81 | 219 | -424 | -338 | 573 | 266 | 158 | 518 | 673 | -1.469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.516 | 3.241 | 2.185 | 2.142 | 2.971 | 5.236 | 5.747 | 8.061 | 9.833 | 9.362 | 6.981 | 6.528 | 6.776 | 3.179 |
| Equity | 1.841 | 1.748 | 1.384 | 1.326 | 1.407 | 1.627 | 1.203 | 864 | 1.437 | 1.703 | 1.861 | 2.379 | 3.052 | 1.583 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 626 | 476 | 432 | 692 | 522 | 150 | 455 | 410 | 0 |
| Short-term debt | -675 | -1.493 | 801 | 815 | 1.564 | 2.946 | 4.068 | 6.765 | 6.893 | 6.306 | 4.607 | 3.342 | 3.001 | 1.596 |
| Total debt | -675 | -1.493 | 801 | 815 | 1.564 | 3.571 | 4.545 | 7.197 | 7.585 | 6.829 | 4.757 | 3.797 | 3.411 | 1.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2010 | — | — |
KV | Audit | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Conpleks Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Simonsen | Management | 0 companies |
| Klaus Viborg Pedersen | Audit | 0 companies |
| Henrik Lund Jensen | Board of Directors | 0 companies |
| Allan Skovgaard | Chairman | 0 companies |
| Olaf Lykke Larsen | Board of Directors | 0 companies |
| Mads Vigh | Board of Directors | 0 companies |
| Hans Ejler Birk Knutsson | Board of Directors | 0 companies |