| Revenue | DKK 1,2M | +19% |
| EBITDA | DKK 255K | +87% |
| Net profit | DKK 45K | +225% |
| Total assets | DKK 1,9M | +12% |
| Equity | DKK 976K | +5% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -57 | 189 | 1.016 | 1.202 | 1.025 | 1.060 | 1.044 | 1.241 |
| Staff expenses | -0 | -42 | -517 | -691 | -814 | -809 | -750 | -908 | -986 |
| EBITDA | 0 | -99 | -328 | 326 | 388 | 216 | 288 | 136 | 255 |
| Depreciation & amort. | -0 | -0 | -0 | -127 | -247 | -144 | -130 | -136 | -157 |
| EBIT | 0 | -99 | -328 | 198 | 141 | 72 | 158 | 0 | 97 |
| Net financials | -0 | -0 | -1 | -1 | -25 | -26 | -50 | -33 | -28 |
| Profit before tax | -0 | -100 | -329 | 198 | 116 | 46 | 108 | -33 | 69 |
| Tax | -0 | -22 | -72 | 44 | 31 | 16 | 35 | 3 | 24 |
| Net profit | -0 | -78 | -257 | 154 | 84 | 30 | 73 | -36 | 45 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 511 | 655 | 1.464 | 1.677 | 1.671 | 1.896 | 1.692 | 1.890 |
| Equity | 0 | 482 | 226 | 779 | 864 | 894 | 967 | 931 | 976 |
| Long-term debt | 0 | 0 | 388 | 388 | 388 | 428 | 388 | 388 | 388 |
| Short-term debt | 1 | 26 | 27 | 179 | 277 | 184 | 341 | 170 | 300 |
| Total debt | 1 | 26 | 415 | 567 | 664 | 612 | 728 | 557 | 687 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SN Management | Management | 2016 | — | — |
SM Founder | Founder | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PNBN HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
Agerskov Pengetank ApS | Company | 25.0% | 25.0% | 2017 |
TN Holding, Viborg ApS | Company | 25.0% | 25.0% | 2017 |
IMAS Holding ApS | Company | 25.0% | 25.0% | 2017 |
Lykkemark Holding, Aarhus IVS | Company | 20.0% | 20.0% | 2017 |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørhaven | Chief Executive Officer | 0 companies |
| Simon Niebuhr Agerskov | Management | 0 companies |
| Simon Mølgaard Jensen | Founder | 0 companies |