| Revenue | DKK 4,3M | +0% |
| EBITDA | DKK 650K | -29% |
| Net profit | DKK 382K | -33% |
| Total assets | DKK 2,3M | -22% |
| Equity | DKK 462K | -29% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.628 | 1.985 | 2.387 | 2.025 | 3.133 | 4.350 | 3.242 | 2.089 | 2.983 | 3.734 | 3.280 | 4.307 | 4.294 |
| Staff expenses | -1.020 | -1.560 | -2.132 | -1.684 | -2.218 | -3.338 | -3.062 | -2.057 | -2.383 | -3.113 | -2.835 | -3.394 | -3.644 |
| EBITDA | 608 | 425 | 255 | 341 | 915 | 1.012 | 180 | 32 | 600 | 621 | 445 | 913 | 650 |
| Depreciation & amort. | -118 | -14 | -57 | -61 | -18 | -10 | -12 | -6 | -2 | -53 | -142 | -153 | -124 |
| EBIT | 489 | 412 | 198 | 280 | 897 | 1.002 | 168 | 26 | 598 | 567 | 303 | 760 | 526 |
| Net financials | -1 | 5 | -2 | -13 | -2 | -13 | -16 | -3 | -3 | -5 | -5 | -18 | -31 |
| Profit before tax | 488 | 417 | 198 | 267 | 895 | 989 | 151 | 22 | 595 | 563 | 298 | 743 | 496 |
| Tax | 122 | 106 | 57 | 62 | 204 | 221 | 40 | 9 | 133 | 131 | 71 | 175 | 114 |
| Net profit | 366 | 310 | 141 | 205 | 692 | 767 | 111 | 13 | 462 | 432 | 227 | 567 | 382 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.124 | 1.717 | 2.391 | 1.630 | 2.871 | 3.321 | 1.698 | 1.621 | 3.054 | 2.521 | 2.240 | 2.884 | 2.263 |
| Equity | 446 | 646 | 638 | 693 | 1.384 | 1.201 | 613 | 626 | 1.087 | 1.020 | 846 | 647 | 462 |
| Long-term debt | 141 | 98 | 46 | 62 | 187 | 224 | 43 | 15 | 108 | 103 | 70 | 184 | 277 |
| Short-term debt | 536 | 973 | 1.708 | 875 | 1.289 | 1.887 | 1.037 | 971 | 1.858 | 1.370 | 1.295 | 2.033 | 1.509 |
| Total debt | 678 | 1.071 | 1.754 | 937 | 1.476 | 2.111 | 1.079 | 986 | 1.966 | 1.474 | 1.365 | 2.218 | 1.786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TAE HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Daniel Andersen | Management | 0 companies |