| Revenue | DKK 1,4M | -55% |
| EBITDA | DKK -73K | -107% |
| Net profit | DKK -369K | -18962% |
| Total assets | DKK 9,6M | -3% |
| Equity | DKK 2,4M | -13% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.116 | 6.178 | 4.275 | 5.353 | 2.740 | 5.090 | 5.035 | 2.154 | 1.865 | 3.060 | 1.373 |
| Staff expenses | -3.530 | -3.836 | -3.730 | -3.546 | -3.795 | -4.311 | -3.803 | -2.507 | -2.971 | -2.073 | -1.445 |
| EBITDA | 704 | 274 | -1.786 | 315 | -1.055 | 779 | 1.232 | -353 | -1.125 | 987 | -73 |
| Depreciation & amort. | -60 | -131 | -60 | -58 | -111 | -46 | -59 | -30 | -30 | -6 | -3 |
| EBIT | 644 | 143 | -1.846 | 257 | -1.165 | 733 | 1.172 | -383 | -1.155 | 981 | -76 |
| Net financials | -78 | -136 | 58 | 10 | 53 | 205 | -48 | -39 | -718 | -773 | -432 |
| Profit before tax | 565 | 7 | -1.788 | 267 | -1.112 | 938 | 1.125 | -422 | -1.873 | 208 | -508 |
| Tax | 149 | -12 | -337 | -12 | -182 | 214 | 250 | -241 | -255 | 206 | -139 |
| Net profit | 416 | 19 | -1.452 | 279 | -930 | 724 | 875 | -180 | -1.618 | 2 | -369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.367 | 10.931 | 9.447 | 10.401 | 12.550 | 10.479 | 11.704 | 9.547 | 9.843 | 9.833 | 9.574 |
| Equity | 9.563 | 9.232 | 7.587 | 6.919 | 5.989 | 3.713 | 4.588 | 4.407 | 2.789 | 2.791 | 2.422 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.400 | 1.100 | 1.400 | 1.000 | 2.039 | 2.821 | 1.176 |
| Short-term debt | 1.805 | 1.699 | 1.860 | 3.482 | 5.161 | 5.666 | 5.716 | 4.140 | 5.014 | 4.221 | 5.976 |
| Total debt | 1.805 | 1.699 | 1.860 | 3.482 | 6.561 | 6.766 | 7.116 | 5.140 | 7.053 | 7.042 | 7.152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SO Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JH Audit | Audit | 2001 | — | — |
CN Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TC - Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Mogens Larsen | Chief Executive Officer | 0 companies |
| Svend Olsen | Chief Executive Officer | 0 companies |
| Jan Haffner | Audit | 0 companies |
| Carsten Nicolai Haffner | Management | 0 companies |
| Michael Kjær | Chairman | 0 companies |
| Christian Emborg | Board of Directors | 0 companies |
| Hardy Christian Hansen | Board of Directors | 0 companies |
| Brita Emborg Hansen | Board of Directors | 0 companies |
| Jens Lassen Olesen | Board of Directors | 0 companies |
| Leif Viktor Hansen | Board of Directors | 0 companies |
| Birte Olsen | Board of Directors | 0 companies |
| Michael Dines Schlünssen | Board of Directors | 0 companies |