| Revenue | DKK 31M | -9% |
| EBITDA | DKK 17,8M | -25% |
| Net profit | DKK 13,4M | -28% |
| Total assets | DKK 26,3M | +29% |
| Equity | DKK 4,8M | -24% |
| Employees | 18 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.623 | 8.529 | 8.482 | 10.747 | 15.288 | 19.657 | 19.712 | 18.401 | 25.021 | 27.350 | 34.005 | 30.950 |
| Staff expenses | -382 | -1.917 | -6.112 | -5.224 | -4.930 | -5.212 | -5.720 | -5.828 | -6.317 | -7.386 | -10.244 | -12.805 |
| EBITDA | 3.241 | 6.612 | 2.369 | 5.523 | 10.358 | 14.446 | 13.991 | 12.573 | 18.704 | 19.964 | 23.741 | 17.823 |
| Depreciation & amort. | -0 | -0 | -0 | -14 | -14 | -14 | -0 | -0 | -0 | -44 | -120 | -183 |
| EBIT | 3.241 | 6.612 | 2.369 | 5.509 | 10.344 | 14.431 | 13.991 | 12.573 | 18.704 | 19.920 | 23.621 | 17.640 |
| Net financials | -11 | -126 | -149 | -48 | -13 | -69 | -105 | -146 | -110 | -58 | 110 | -300 |
| Profit before tax | 3.230 | 6.486 | 2.221 | 5.461 | 10.331 | 14.362 | 13.886 | 12.428 | 18.594 | 19.862 | 23.732 | 17.340 |
| Tax | 792 | 1.527 | 513 | 1.209 | 2.275 | 3.290 | 3.058 | 2.747 | 4.094 | 4.379 | 5.247 | 3.967 |
| Net profit | 2.439 | 4.960 | 1.707 | 4.252 | 8.056 | 11.073 | 10.829 | 9.681 | 14.499 | 15.483 | 18.485 | 13.373 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.013 | 13.727 | 12.156 | 14.291 | 21.217 | 21.575 | 11.395 | 11.387 | 15.812 | 16.703 | 20.405 | 26.250 |
| Equity | 2.519 | 3.697 | 5.405 | 9.657 | 12.913 | 14.986 | 4.814 | 5.295 | 9.179 | 6.616 | 6.280 | 4.753 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.733 | 2.175 | 3.375 | 4.189 | 4.442 | 4.109 |
| Short-term debt | 1.495 | 10.030 | 6.001 | 3.799 | 7.305 | 5.390 | 3.848 | 3.917 | 3.257 | 3.349 | 7.133 | 9.889 |
| Total debt | 1.495 | 10.030 | 6.001 | 3.799 | 7.305 | 5.390 | 6.581 | 6.092 | 6.632 | 7.537 | 11.575 | 13.998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Management | Management | 2013 | — | — |
RO Management | Management | 2025 | — | — |
TS Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nova Kolshøjen Holding ApS | Company | 33.3% | 33.3% | 2021 |
SF NEWCO AF 11. JUNI 2012 ApS | Company | 33.3% | 33.3% | 2014 |
TP HOLDING VODSKOV ApS | Company | 10.0% | 10.0% | 2014 |
Gadensgaard Holding ApS | Company | 10.0% | 10.0% | 2022 |
T. Simonsen Holding ApS | Company | 10.0% | 10.0% | 2022 |
TS Ejendomme ApS | Company | 10.0% | 10.0% | 2022 |
KENN BACH HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Pedersen | Management | 0 companies |
| Rasmus Olesen | Management | 0 companies |
| Thomas Simonsen | Management | 0 companies |
| Søren Fjorback | Board of Directors | 0 companies |
| Tim Rosenkrantz Buur | Chairman | 0 companies |
| Henrik Kastbjerg Bollerslev | Board of Directors | 0 companies |