| Revenue | DKK 6,1M | -2% |
| EBITDA | DKK 3,7M | -41% |
| Net profit | DKK -1,3M | -297% |
| Total assets | DKK 161,1M | -1% |
| Equity | DKK 45,7M | -3% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -15 | -28 | 1.419 | 4.689 | 6.253 | 6.144 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -28 | 20.701 | 4.757 | 6.263 | 3.684 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -28 | 20.701 | 4.757 | 6.263 | 3.684 |
| Net financials | -0 | 0 | -1.204 | -4.038 | -5.406 | -5.352 |
| Profit before tax | -15 | -28 | 19.498 | 719 | 857 | -1.668 |
| Tax | -3 | -6 | 4.289 | 158 | 180 | -338 |
| Net profit | -12 | -22 | 15.208 | 561 | 677 | -1.331 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 14.865 | 125.305 | 161.451 | 162.113 | 162.489 | 161.123 |
| Equity | 28 | 5 | 15.214 | 46.504 | 47.181 | 45.746 |
| Long-term debt | 14.825 | 31.239 | 138.045 | 107.175 | 106.620 | 105.943 |
| Short-term debt | 13 | 94.060 | 3.792 | 3.875 | 3.965 | 5.077 |
| Total debt | 14.837 | 125.299 | 141.837 | 111.050 | 110.585 | 111.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMF HOLDING, AALBORG ApS | Company | 66.7% | 66.7% | 2025 |
REGULUS ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Nielsen | Management | 0 companies |
| Marianne Øe Fristrup | Chairman | 0 companies |
| Jens Torben Fristrup | Chairman | 0 companies |
| Bente Fossing | Board of Directors | 0 companies |
| Michael Fossing | Board of Directors | 0 companies |