| Revenue | DKK 9,4M | -1% |
| EBITDA | DKK 4,1M | -8% |
| Net profit | DKK 3,1M | -7% |
| Total assets | DKK 4,3M | -19% |
| Equity | DKK 3,1M | -22% |
| Employees | 7 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.113 | 3.774 | 3.350 | 3.346 | 4.040 | 6.132 | 7.846 | 8.624 | 9.549 | 9.409 |
| Staff expenses | -2.851 | -2.670 | -2.211 | -2.429 | -2.905 | -3.479 | -4.584 | -5.038 | -5.143 | -5.340 |
| EBITDA | 1.262 | 1.104 | 1.139 | 917 | 1.136 | 2.653 | 3.263 | 3.586 | 4.407 | 4.069 |
| Depreciation & amort. | -3 | -10 | -21 | -30 | -42 | -59 | -59 | -64 | -49 | -34 |
| EBIT | 1.259 | 1.094 | 1.118 | 887 | 1.094 | 2.594 | 3.203 | 3.522 | 4.357 | 4.035 |
| Net financials | -2 | -5 | -8 | -7 | -9 | -16 | -20 | -3 | -0 | -8 |
| Profit before tax | 1.257 | 1.089 | 1.110 | 880 | 1.084 | 2.578 | 3.183 | 3.519 | 4.357 | 4.027 |
| Tax | 282 | 243 | 249 | 196 | 240 | 568 | 701 | 775 | 966 | 888 |
| Net profit | 975 | 846 | 861 | 684 | 845 | 2.009 | 2.482 | 2.744 | 3.391 | 3.138 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.062 | 2.356 | 2.431 | 1.801 | 2.717 | 4.126 | 4.075 | 3.928 | 5.284 | 4.270 |
| Equity | 1.475 | 1.346 | 1.367 | 1.201 | 1.366 | 2.536 | 3.018 | 2.811 | 4.003 | 3.141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 545 | 1.006 | 1.061 | 598 | 1.351 | 1.591 | 1.057 | 1.116 | 1.281 | 1.129 |
| Total debt | 545 | 1.006 | 1.061 | 598 | 1.351 | 1.591 | 1.057 | 1.116 | 1.281 | 1.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2015 | — | — |
TN Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORKRAGEN ApS | Company | 50.0% | 50.0% | 2017 |
LARSSON 73 HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
IN-MIND ADVERTISING HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Larsson | Management | 0 companies |
| Tina Norske | Management | 0 companies |
| Jesper Kevin Bräuner | Board of Directors | 0 companies |