| Revenue | DKK 4,5M | +13% |
| EBITDA | DKK 3,5M | +13% |
| Net profit | DKK 1,4M | +21% |
| Total assets | DKK 66,9M | +52% |
| Equity | DKK 15,7M | +31% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 981 | 5.363 | 2.419 | 3.964 | 4.482 |
| Staff expenses | -0 | -408 | -587 | -879 | -988 |
| EBITDA | 981 | 4.930 | 1.831 | 3.085 | 3.494 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 981 | 4.930 | 1.831 | 3.085 | 3.494 |
| Net financials | -141 | -524 | -971 | -1.538 | -1.639 |
| Profit before tax | 839 | 4.406 | 861 | 1.546 | 1.855 |
| Tax | 185 | 970 | 196 | 346 | 408 |
| Net profit | 655 | 3.436 | 665 | 1.200 | 1.447 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.009 | 24.904 | 35.568 | 43.932 | 66.880 |
| Equity | 3.655 | 7.091 | 9.255 | 11.956 | 15.652 |
| Long-term debt | 0 | 1.817 | 12.377 | 18.877 | 31.834 |
| Short-term debt | 4.942 | 15.062 | 12.924 | 11.814 | 18.099 |
| Total debt | 4.942 | 16.879 | 25.301 | 30.691 | 49.933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MMJ HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
Esig Holding ApS | Company | 33.3% | 33.3% | 2020 |
T.E.O. Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Tonny Esig Overby | Management | 0 companies |
| Viggo Esig Andersen | Board of Directors | 0 companies |
| Hans Bugge Lauritsen | Chairman | 0 companies |