| Revenue | DKK 4,8M | -12% |
| EBITDA | DKK 2,4M | -39% |
| Net profit | DKK 3,2M | +24% |
| Total assets | DKK 24,5M | +16% |
| Equity | DKK 10M | +36% |
| Employees | 7 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 321 | -379 | 624 | -870 | 331 | 5.449 | 4.784 |
| Staff expenses | -0 | -0 | -201 | -292 | -364 | -1.595 | -2.415 |
| EBITDA | 47 | -379 | 423 | -1.162 | -33 | 3.853 | 2.370 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 47 | -379 | 423 | -1.162 | -33 | 3.853 | 2.370 |
| Net financials | -799 | -2.015 | -2.048 | -1.101 | 4.735 | -767 | 1.314 |
| Profit before tax | -752 | -2.394 | -1.625 | -2.263 | 4.702 | 3.087 | 3.684 |
| Tax | -7 | 17 | -10 | -335 | -0 | 469 | 446 |
| Net profit | -744 | -2.411 | -1.615 | -1.928 | 4.702 | 2.617 | 3.238 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 10.006 | 10.055 | 8.382 | 12.405 | 15.345 | 21.061 | 24.453 |
| Equity | 3.578 | 459 | -508 | 626 | 5.289 | 7.321 | 9.989 |
| Long-term debt | 4.514 | 4.993 | 3.993 | 3.994 | 2.995 | 1.991 | 1.003 |
| Short-term debt | 1.915 | 4.603 | 4.896 | 7.785 | 7.061 | 11.748 | 13.443 |
| Total debt | 6.429 | 9.595 | 8.889 | 11.779 | 10.057 | 13.740 | 14.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2019 | — | — |
JH Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EKTOS A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Korsholt | Management | 0 companies |
| Jesper Holst | Management | 0 companies |
| Oleg Senyk | Board of Directors | 0 companies |
| Niels Martin Jørgensen | Chairman | 0 companies |