| Revenue | DKK 6,4M | +84% |
| EBITDA | DKK 3,5M | +602% |
| Net profit | DKK 183K | +105% |
| Total assets | DKK 10,9M | +27% |
| Equity | DKK -7,3M | +2% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.932 | 2.738 | 2.552 | 4.789 | 2.731 | 3.456 | 3.485 | 6.411 |
| Staff expenses | -1.805 | -2.196 | -1.664 | -3.923 | -3.045 | -4.712 | -4.176 | -2.947 |
| EBITDA | 127 | 542 | 888 | 866 | -314 | -1.256 | -690 | 3.464 |
| Depreciation & amort. | -23 | -64 | -701 | -730 | -1.403 | -2.048 | -2.685 | -2.789 |
| EBIT | 104 | 478 | 186 | 136 | -1.717 | -3.304 | -3.375 | 675 |
| Net financials | -10 | -19 | -3 | -44 | -28 | -102 | -91 | -162 |
| Profit before tax | 95 | 459 | 184 | 92 | -1.745 | -3.406 | -3.466 | 513 |
| Tax | 33 | 116 | 62 | 15 | -362 | -721 | 573 | 330 |
| Net profit | 62 | 343 | 121 | 77 | -1.383 | -2.686 | -4.038 | 183 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 936 | 2.464 | 4.271 | 5.598 | 7.830 | 8.931 | 8.605 | 10.946 |
| Equity | 62 | 404 | 526 | 603 | -780 | -3.466 | -7.504 | -7.321 |
| Long-term debt | 0 | 0 | 0 | 0 | 6.464 | 11.505 | 15.305 | 16.329 |
| Short-term debt | 875 | 2.059 | 3.701 | 4.920 | 2.145 | 892 | 804 | 1.938 |
| Total debt | 875 | 2.059 | 3.701 | 4.920 | 8.610 | 12.396 | 16.108 | 18.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TSH Capital ApS | Company | 33.3% | 33.3% | 2017 |
TBN Holding ApS | Company | 25.0% | 25.0% | 2017 |
VINSJÆL ApS | Company | 15.0% | 15.0% | 2017 |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Erik Biel-Nielsen | Chief Executive Officer | 0 companies |
| Tina Sønderup Heinze | Chief Executive Officer | 0 companies |