| Revenue | DKK 22,8M | -11% |
| EBITDA | DKK 10,8M | -19% |
| Net profit | DKK 7,3M | -24% |
| Total assets | DKK 51,6M | +21% |
| Equity | DKK 18,1M | -11% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.216 | 8.281 | 10.778 | 14.003 | 17.022 | 16.081 | 18.061 | 19.532 | 22.889 | 27.711 | 29.255 | 29.684 | 25.754 | 22.847 |
| Staff expenses | -3.219 | -3.717 | -4.675 | -4.797 | -5.467 | -6.978 | -8.493 | -10.005 | -11.797 | -11.480 | -11.631 | -13.096 | -12.435 | -12.089 |
| EBITDA | 2.998 | 4.565 | 6.103 | 9.206 | 11.555 | 9.103 | 9.568 | 9.527 | 11.091 | 16.231 | 17.625 | 16.589 | 13.319 | 10.758 |
| Depreciation & amort. | -339 | -322 | -343 | -389 | -808 | -858 | -870 | -852 | -1.129 | -583 | -116 | -93 | -74 | -79 |
| EBIT | 2.658 | 4.243 | 5.760 | 8.817 | 10.747 | 8.245 | 8.698 | 8.675 | 9.962 | 15.649 | 17.509 | 16.496 | 13.245 | 10.679 |
| Net financials | -495 | -335 | -515 | -411 | -392 | -367 | -342 | -484 | -702 | -606 | -987 | -799 | -394 | -1.326 |
| Profit before tax | 2.163 | 3.907 | 5.245 | 8.406 | 10.355 | 7.878 | 8.356 | 8.191 | 9.260 | 15.042 | 16.522 | 15.696 | 12.851 | 9.353 |
| Tax | 556 | 976 | 1.309 | 2.004 | 2.307 | 1.765 | 1.845 | 1.812 | 2.040 | 3.324 | 3.658 | 3.461 | 3.269 | 2.063 |
| Net profit | 1.607 | 2.932 | 3.936 | 6.402 | 8.048 | 6.113 | 6.510 | 6.379 | 7.220 | 11.718 | 12.864 | 12.236 | 9.581 | 7.291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.878 | 26.792 | 21.483 | 22.828 | 27.085 | 26.951 | 27.198 | 27.689 | 30.844 | 43.266 | 51.889 | 42.923 | 42.803 | 51.603 |
| Equity | 6.374 | 8.706 | 5.642 | 10.843 | 13.891 | 13.804 | 14.614 | 14.343 | 14.223 | 19.431 | 23.695 | 25.231 | 20.312 | 18.103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.098 | 17.842 | 15.621 | 11.773 | 12.953 | 12.880 | 12.297 | 12.980 | 16.620 | 23.835 | 26.994 | 16.792 | 20.490 | 28.299 |
| Total debt | 12.098 | 17.842 | 15.621 | 11.773 | 12.953 | 12.880 | 12.297 | 13.044 | 16.620 | 23.835 | 26.994 | 16.792 | 20.490 | 28.299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Management | Management | 2011 | — | — |
FH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JaCon Holding ApS | Company | 100.0% | 100.0% | 2017 |
TC HOLDING 2014 ApS | Company | 50.0% | 50.0% | 2014 |
FJ HOLDING 2014 ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Conradsen | Management | 0 companies |
| Finn Hørlyk Jakobsen | Management | 0 companies |
| Kent Bernsdorf | Board of Directors | 0 companies |
| John Kallesøe Bøg Larsen | Board of Directors | 0 companies |
| Peter Bjørn Eriksen | Board of Directors | 0 companies |
| Lars Hoffmann | Chairman | 0 companies |