| Revenue | DKK 10,9M | -3% |
| EBITDA | DKK 339K | -64% |
| Net profit | DKK -281K | -135% |
| Total assets | DKK 5,9M | +35% |
| Equity | DKK 2,5M | -10% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | — | 11.949 | 11.197 | 10.879 |
| Staff expenses | -0 | -0 | -10.540 | -10.249 | -10.541 |
| EBITDA | -23 | -34 | 1.408 | 948 | 339 |
| Depreciation & amort. | -0 | -0 | -27 | -152 | -102 |
| EBIT | -23 | -34 | 1.381 | 797 | 236 |
| Net financials | -403 | -226 | -41 | 188 | -468 |
| Profit before tax | -426 | -260 | 1.340 | 984 | -231 |
| Tax | -4 | 1 | 308 | 175 | 50 |
| Net profit | -422 | -261 | 1.032 | 809 | -281 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.302 | 1.491 | 4.390 | 4.347 | 5.887 |
| Equity | 1.002 | 941 | 1.973 | 2.782 | 2.501 |
| Long-term debt | 0 | 0 | 289 | 190 | 54 |
| Short-term debt | 301 | 550 | 2.109 | 1.371 | 3.332 |
| Total debt | 301 | 550 | 2.398 | 1.560 | 3.386 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TK Management | Management | 2015 |
| Former (1) | ||
JV Management | Management | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2015 | |
| Board of Directors | 2014 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (7) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Vemmelund | Management | 0 companies |
| Tadzudin Kasami | Management | 0 companies |
| Niels Erik Olsen | Board of Directors | 0 companies |
| Flemming Lauritzen | Chairman | 0 companies |
| Henrik Brink Stenderup-Nielsen | Board of Directors | 0 companies |
| Gert Peter Nielsen | Board of Directors | 0 companies |
| Knud Erik Frydenlund | Board of Directors | 0 companies |
| Sinisa Ljubic | Board of Directors | 0 companies |
| Thomas David Trautner | Board of Directors | 0 companies |
| Søren Theilsø Nohr Madsen | Board of Directors | 0 companies |
| Torben Daugaard Pedersen | Board of Directors | 0 companies |
| Michael Qvick | Board of Directors | 0 companies |
| Henrik Skytte-Lehmann | Board of Directors | 0 companies |