| Revenue | DKK -864K | +42% |
| EBITDA | DKK -1,1M | -32% |
| Net profit | DKK 27,3M | +20% |
| Total assets | DKK 503,5M | +3% |
| Equity | DKK 496,3M | +3% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -608 | -864 |
| Staff expenses | -0 | -0 | -0 | -0 | -200 | -200 |
| EBITDA | -17 | 4.781 | 518.368 | -742 | -808 | -1.064 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | 4.781 | 518.368 | -742 | -808 | -1.064 |
| Net financials | 0 | 4.799 | 526.227 | -30.917 | 23.939 | 35.516 |
| Profit before tax | -17 | 4.780 | 525.909 | -31.659 | 23.131 | 34.452 |
| Tax | -4 | -4 | 2.101 | -0 | 433 | 7.135 |
| Net profit | -13 | 4.785 | 523.808 | -31.659 | 22.698 | 27.317 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.004 | 4.288 | 495.226 | 461.500 | 486.842 | 503.488 |
| Equity | 3.987 | 4.272 | 492.908 | 461.250 | 483.948 | 496.265 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 17 | 2.318 | 250 | 2.894 | 7.223 |
| Total debt | 17 | 17 | 2.318 | 250 | 2.894 | 7.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VALUE ADDED ApS | Company | 66.7% | 66.7% | 2019 |
FRMN Holding ApS | Company | 10.0% | 10.0% | 2019 |
PHMN Holding ApS | Company | 10.0% | 10.0% | 2019 |
JOMN Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tonny Nielsen | Chief Executive Officer | 0 companies |
| Philip Mathias Nielsen | Board of Directors | 0 companies |
| Josephine Maria Nielsen | Board of Directors | 0 companies |
| Mette Rossen Nielsen | Chairman | 0 companies |