| Revenue | DKK 9M | +8% |
| EBITDA | DKK 1,4M | +15% |
| Net profit | DKK 932K | +25% |
| Total assets | DKK 4,3M | +6% |
| Equity | DKK 1,5M | +42% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.714 | 4.193 | 3.734 | 4.443 | 4.518 | 5.768 | 5.888 | 5.862 | 6.445 | 7.110 | 8.550 | 8.367 | 9.028 |
| Staff expenses | -2.222 | -3.363 | -3.707 | -3.867 | -4.075 | -4.598 | -5.194 | -5.050 | -4.918 | -6.230 | -6.915 | -7.107 | -7.582 |
| EBITDA | 492 | 830 | 26 | 576 | 443 | 1.170 | 694 | 812 | 1.527 | 880 | 1.635 | 1.260 | 1.446 |
| Depreciation & amort. | 81 | 129 | 182 | 215 | 198 | -192 | -189 | -165 | -154 | -154 | -209 | -194 | -181 |
| EBIT | 411 | 701 | -156 | 361 | 245 | 978 | 505 | 648 | 1.374 | 726 | 1.426 | 1.066 | 1.265 |
| Net financials | -48 | -348 | 179 | -54 | -88 | -57 | -194 | 34 | -60 | -81 | -117 | -110 | -69 |
| Profit before tax | 363 | 353 | 23 | 307 | 157 | 920 | 311 | 682 | 1.314 | 645 | 1.309 | 957 | 1.196 |
| Tax | 25 | 164 | -7 | 77 | 48 | 207 | 100 | 130 | 291 | 140 | 286 | 211 | 265 |
| Net profit | 338 | 188 | 30 | 229 | 109 | 714 | 211 | 552 | 1.023 | 505 | 1.023 | 746 | 932 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.218 | 1.798 | 1.586 | 1.637 | 1.585 | 2.985 | 2.402 | 2.686 | 4.311 | 4.718 | 3.814 | 4.042 | 4.273 |
| Equity | 144 | 329 | 236 | 465 | 424 | 1.063 | 524 | 977 | 1.455 | 751 | 1.274 | 1.020 | 1.452 |
| Long-term debt | 134 | 69 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 939 | 1.297 | 1.321 | 1.153 | 1.146 | 1.910 | 1.730 | 1.683 | 2.835 | 3.936 | 2.512 | 3.007 | 2.805 |
| Total debt | 1.074 | 1.366 | 1.325 | 1.153 | 1.146 | 1.910 | 1.730 | 1.683 | 2.835 | 3.936 | 2.512 | 3.007 | 2.805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2011 | — | — |
HT Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dennis Sommer Holding ApS | Company | 50.0% | 50.0% | 2021 |
TC Frederikshavn Holding ApS | Company | 50.0% | 50.0% | 2021 |
HTKs Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Sommer | Management | 0 companies |
| Henrik Tachau Kristensen | Founder | 0 companies |