| Revenue | DKK 42,5M | +15% |
| EBITDA | DKK 11,4M | -6% |
| Net profit | DKK 8,1M | -8% |
| Total assets | DKK 26,7M | +30% |
| Equity | DKK 13,2M | -12% |
| Employees | 81 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.231 | 3.619 | 4.063 | 7.646 | 13.841 | 22.674 | 31.235 | 40.403 | 37.071 | 42.535 |
| Staff expenses | -1.690 | -3.111 | -3.184 | -5.454 | -9.244 | -14.585 | -19.469 | -25.733 | -24.976 | -31.169 |
| EBITDA | 534 | 507 | 879 | 2.192 | 4.597 | 8.089 | 11.766 | 14.655 | 12.072 | 11.366 |
| Depreciation & amort. | -18 | -31 | -43 | -92 | -177 | -307 | -443 | -611 | -730 | -889 |
| EBIT | 516 | 477 | 836 | 2.100 | 4.420 | 7.782 | 11.324 | 14.044 | 11.341 | 10.476 |
| Net financials | -2 | -4 | -10 | -5 | -18 | -38 | -60 | 126 | 149 | 3 |
| Profit before tax | 514 | 473 | 826 | 2.095 | 4.402 | 7.745 | 11.264 | 14.170 | 11.491 | 10.479 |
| Tax | 125 | 109 | 185 | 462 | 971 | 1.713 | 2.484 | 3.125 | 2.627 | 2.337 |
| Net profit | 390 | 364 | 641 | 1.633 | 3.431 | 6.032 | 8.780 | 11.045 | 8.864 | 8.142 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.591 | 1.882 | 2.486 | 5.014 | 11.485 | 17.306 | 20.665 | 24.592 | 20.555 | 26.749 |
| Equity | 772 | 514 | 791 | 2.425 | 3.856 | 9.887 | 13.167 | 16.212 | 15.076 | 13.217 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 796 | 1.347 | 1.662 | 2.569 | 6.733 | 5.197 | 5.661 | 5.860 | 3.578 | 9.362 |
| Total debt | 796 | 1.347 | 1.662 | 2.569 | 6.733 | 5.197 | 5.661 | 5.860 | 3.578 | 9.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØT HOLDING APS | Company | 100.0% | 100.0% | 2022 |
Torntoft Holding ApS | Company | 50.0% | 50.0% | 2020 |
Holch Holding Horsens ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Skjerning Torntoft | Chief Executive Officer | 0 companies |
| Søren Merrild Bie | Board of Directors | 0 companies |
| Simon Holch Kristensen | Chairman | 0 companies |