| Revenue | DKK -126K | -45% |
| EBITDA | DKK -2M | +4% |
| Net profit | DKK 1,3M | +287% |
| Total assets | DKK 14,3M | -12% |
| Equity | DKK 4,1M | +45% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -177 | 2.920 | 1.435 | -2.149 | 3.639 | -118 | -129 | -342 | -237 | -228 | -126 |
| Staff expenses | -0 | -829 | -4.264 | -3.757 | -2.307 | -955 | -1.451 | -1.372 | -3.404 | -1.861 | -1.837 | -1.851 |
| EBITDA | -12 | -1.005 | -1.344 | -2.322 | -4.455 | 2.684 | -1.569 | -1.501 | -3.745 | -2.098 | -2.065 | -1.976 |
| Depreciation & amort. | -0 | -28 | -93 | -65 | -21 | -19 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -1.034 | -1.437 | -2.387 | -4.476 | 2.666 | -1.575 | -1.501 | -3.745 | -2.098 | -2.065 | -1.976 |
| Net financials | 0 | -1.417 | -7 | 445 | -314 | 398 | 640 | 1.233 | 8.892 | 656 | 1.073 | 2.569 |
| Profit before tax | -12 | -2.451 | -1.444 | -1.942 | -4.790 | 3.064 | -935 | -268 | 5.147 | -1.442 | -992 | 593 |
| Tax | -0 | -0 | -0 | 90 | -100 | -128 | -205 | -383 | -2.308 | -393 | -320 | -664 |
| Net profit | -12 | -2.451 | -1.444 | -2.032 | -4.690 | 3.191 | -729 | 115 | 7.455 | -1.048 | -672 | 1.256 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68 | 3.594 | 3.920 | 4.311 | 3.329 | 4.281 | 3.742 | 5.341 | 16.454 | 15.107 | 16.254 | 14.290 |
| Equity | 68 | 1.597 | 153 | -824 | -5.514 | -2.323 | -3.052 | -2.937 | 4.518 | 3.469 | 2.797 | 4.053 |
| Long-term debt | 0 | 1.900 | 1.900 | 1.900 | 1.900 | 1.913 | 2.066 | 7.942 | 9.764 | 11.229 | 13.163 | 6.930 |
| Short-term debt | 0 | 97 | 1.867 | 3.234 | 6.943 | 4.690 | 4.729 | 336 | 2.172 | 409 | 294 | 3.307 |
| Total debt | 0 | 1.997 | 3.767 | 5.134 | 8.843 | 6.603 | 6.794 | 8.279 | 11.936 | 11.637 | 13.457 | 10.237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2014 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANGELINE HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
HOLBOE HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
OR INVEST A/S | Company | 15.0% | 15.0% | 2017 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
Tasfo Ventures ApS | Company | 25.0% | 25.0% | 2015 |
Krøgh-Nielsen Holding ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Nikolai Johnsen | Management | 0 companies |
| Trine Angeline Sig | Chief Executive Officer | 0 companies |
| Jesper Steen Tastesen | Chairman | 0 companies |
| Poul Henrik Nielsen | Board of Directors | 0 companies |
| Torben Holm Larsen | Board of Directors | 0 companies |