| Revenue | DKK 3M | -282% |
| EBITDA | DKK -394K | +92% |
| Net profit | DKK 1,5M | -63% |
| Total assets | DKK 50,4M | +39% |
| Equity | DKK 22,3M | +7% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -715 | 12.129 | 16.351 | -394 | 3.025 | -919 | 2.331 | 7.432 | -1.808 | -1.635 | 2.980 |
| Staff expenses | -1.756 | -1.557 | -2.381 | -2.482 | -3.205 | -3.216 | -3.081 | -3.090 | -2.923 | -3.042 | -3.374 |
| EBITDA | -2.471 | 10.572 | 13.970 | -2.876 | -180 | -4.135 | -755 | 4.342 | -4.731 | -4.677 | -394 |
| Depreciation & amort. | -0 | -0 | -0 | -35 | -47 | -60 | -61 | -63 | -50 | -66 | -52 |
| EBIT | -2.471 | 10.572 | 13.970 | -2.911 | -226 | -4.195 | -816 | 4.279 | -4.782 | -4.743 | -446 |
| Net financials | -0 | 4.843 | 5.487 | 7.503 | 2.678 | 4.890 | 1.576 | 524 | 8.377 | 5.844 | 1.444 |
| Profit before tax | -2.471 | 15.415 | 19.457 | 4.593 | 2.278 | 609 | 760 | 4.803 | 3.595 | 1.101 | 998 |
| Tax | -579 | 2.458 | 3.058 | -572 | 14 | -868 | -181 | 941 | 534 | -2.947 | -488 |
| Net profit | -1.892 | 12.957 | 16.399 | 5.165 | 2.264 | 1.477 | 940 | 3.862 | 3.061 | 4.049 | 1.486 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.213 | 28.215 | 43.489 | 29.521 | 31.811 | 29.068 | 31.713 | 29.609 | 31.447 | 36.273 | 50.428 |
| Equity | 2.108 | 15.065 | 31.456 | 28.621 | 28.885 | 28.362 | 27.302 | 28.165 | 30.225 | 20.774 | 22.260 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 49 | 3.537 | 0 | 0 | 7.030 | 0 |
| Short-term debt | 104 | 13.150 | 12.032 | 901 | 2.926 | 657 | 874 | 1.445 | 897 | 8.219 | 27.918 |
| Total debt | 104 | 13.150 | 12.032 | 901 | 2.926 | 706 | 4.411 | 1.445 | 897 | 15.250 | 27.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EGETBO INVEST ApS | Company | 100.0% | 100.0% | 2023 |
Nordstern Ejendomsudvikling ApS | Company | 50.0% | 50.0% | 2015 |
KP Invest Finans III A/S | Company | 50.0% | 50.0% | 2013 |
TN UDVIKLING A/S | Company | 50.0% | 0.0% | 2023 |
EGETBO HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Nielsen | Management | 0 companies |
| Emil Aksel Nielsen | Board of Directors | 0 companies |
| Maria Toft Calundan | Chairman | 0 companies |
| Kurt Poulsen | Deputy Chairman | 0 companies |
| Bo Boulund Knudsen | Chairman | 0 companies |
| Michael Storgaard | Board of Directors | 0 companies |
| Henrik Hoffmann | Chairman | 0 companies |