| Revenue | DKK 5,5M | -11% |
| EBITDA | DKK 3,8M | -17% |
| Net profit | DKK 1,2M | -32% |
| Total assets | DKK 74,1M | +3% |
| Equity | DKK 19,7M | +6% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 5.731 | 4.126 | 3.526 | 6.170 | 6.172 | 5.489 |
| Staff expenses | -97 | -939 | -1.127 | -1.102 | -1.622 | -1.713 |
| EBITDA | 5.635 | 3.187 | 2.399 | 5.068 | 4.550 | 3.777 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.635 | 3.187 | 2.399 | 5.068 | 4.550 | 3.777 |
| Net financials | -435 | -906 | 1.264 | -1.652 | -2.335 | -2.280 |
| Profit before tax | 5.200 | 2.282 | 3.662 | 3.416 | 2.215 | 1.497 |
| Tax | 1.144 | 518 | 824 | 782 | 497 | 330 |
| Net profit | 4.056 | 1.764 | 2.838 | 2.633 | 1.718 | 1.166 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 38.405 | 45.682 | 47.180 | 63.046 | 71.708 | 74.103 |
| Equity | 5.556 | 11.325 | 14.163 | 16.797 | 18.515 | 19.681 |
| Long-term debt | 40.353 | 38.190 | 21.312 | 27.700 | 43.470 | 40.545 |
| Short-term debt | 9.437 | 12.314 | 10.907 | 17.314 | 8.285 | 12.438 |
| Total debt | 49.790 | 50.503 | 32.219 | 45.013 | 51.755 | 52.983 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MMJ HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
Esig Holding ApS | Company | 33.3% | 33.3% | 2019 |
T.E.O. Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tonny Esig Overby | Chief Executive Officer | 0 companies |
| Viggo Esig Andersen | Board of Directors | 0 companies |
| Hans Bugge Lauritsen | Chairman | 0 companies |