| Revenue | DKK 1,2M | -24% |
| EBITDA | DKK 132K | -34% |
| Net profit | DKK 118K | -20% |
| Total assets | DKK 560K | -39% |
| Equity | DKK 343K | +53% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 373 | 261 | 899 | 1.066 | 942 | 1.078 | 862 | 1.439 | 1.602 | 1.224 |
| Staff expenses | -0 | -58 | -297 | -751 | -1.070 | -913 | -1.018 | -1.120 | -1.343 | -1.402 | -1.093 |
| EBITDA | 31 | 316 | -36 | 148 | -5 | 30 | 61 | -258 | 96 | 200 | 132 |
| Depreciation & amort. | -0 | -30 | -0 | -6 | -6 | -13 | -13 | -13 | -13 | -7 | -0 |
| EBIT | 31 | 286 | -36 | 142 | -11 | 17 | 48 | -271 | 83 | 193 | 132 |
| Net financials | -4 | -0 | -0 | -1 | -3 | -5 | -9 | -37 | -76 | -45 | -13 |
| Profit before tax | 27 | 285 | -36 | 141 | -14 | 12 | 40 | -307 | 7 | 148 | 118 |
| Tax | 6 | 63 | -11 | 42 | -3 | 3 | 9 | -0 | -0 | -0 | -0 |
| Net profit | 21 | 223 | -26 | 99 | -11 | 9 | 31 | -307 | 7 | 148 | 118 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 528 | 465 | 448 | 690 | 817 | 955 | 1.338 | 1.137 | 962 | 917 | 560 |
| Equity | 71 | 293 | 248 | 347 | 337 | 346 | 377 | 70 | 77 | 224 | 343 |
| Long-term debt | 280 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | 172 | 200 | 343 | 481 | 609 | 958 | 1.067 | 886 | 693 | 217 |
| Total debt | 457 | 172 | 200 | 343 | 481 | 609 | 960 | 1.067 | 886 | 693 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHO HOLDING ApS | Company | 90.0% | 90.0% | 2024 |
TT 1919 ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Toan Nghia Pho | Management | 0 companies |
| Thien-Toan Pho | Board of Directors | 0 companies |
| Troels Peter Troelsen | Chairman | 0 companies |