| Revenue | DKK 1,7M | +20% |
| EBITDA | DKK 941K | +21% |
| Net profit | DKK 367K | +123% |
| Total assets | DKK 6,8M | -5% |
| Equity | DKK 3,9M | +10% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 616 | 407 | 931 | — | 2.082 | 1.971 | 2.080 | 2.732 | 1.496 | 1.763 | 1.923 | 1.664 | 1.375 | 1.652 |
| Staff expenses | -804 | -382 | -784 | -1.146 | -1.207 | -1.266 | -1.310 | -1.417 | -747 | -980 | -1.017 | -971 | -594 | -710 |
| EBITDA | -188 | 25 | 147 | 417 | 875 | 705 | 770 | 1.315 | 749 | 782 | 906 | 671 | 781 | 941 |
| Depreciation & amort. | 40 | 44 | -17 | -47 | -88 | -169 | -152 | -220 | -250 | -325 | -370 | -448 | -431 | -407 |
| EBIT | -228 | -19 | 129 | 370 | 786 | 536 | 618 | 1.095 | 499 | 457 | 536 | 223 | 350 | 534 |
| Net financials | -25 | -43 | -73 | -81 | -66 | -82 | -58 | -256 | -149 | -130 | -162 | -185 | -137 | -61 |
| Profit before tax | -253 | -62 | 56 | 289 | 721 | 454 | 559 | 840 | 350 | 327 | 374 | 39 | 213 | 473 |
| Tax | 57 | -0 | -0 | -105 | 165 | 107 | 128 | 208 | 86 | 73 | 86 | 5 | 48 | 106 |
| Net profit | -310 | -62 | 56 | 394 | 556 | 347 | 432 | 632 | 264 | 253 | 287 | 34 | 165 | 367 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 676 | 1.507 | 2.129 | 3.021 | 4.119 | 5.282 | 6.959 | 9.774 | 7.358 | 7.716 | 7.859 | 7.581 | 7.114 | 6.761 |
| Equity | 258 | 196 | 252 | 646 | 1.201 | 1.548 | 1.980 | 2.612 | 2.876 | 3.129 | 3.417 | 3.351 | 3.515 | 3.883 |
| Long-term debt | 0 | 0 | 0 | 47 | 47 | 35 | 1.239 | 1.183 | 2.076 | 1.982 | 1.895 | 1.806 | 1.719 | 825 |
| Short-term debt | 419 | 1.312 | 1.877 | 2.328 | 2.865 | 3.690 | 3.710 | 5.906 | 2.277 | 2.415 | 2.271 | 2.142 | 1.587 | 1.745 |
| Total debt | 419 | 1.312 | 1.877 | 2.375 | 2.912 | 3.725 | 4.949 | 7.089 | 4.353 | 4.396 | 4.166 | 3.948 | 3.306 | 2.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZB Management | Management | 1985 | — | — |
DF Management | Management | 2009 | — | — |
PY Management | Management | 2012 | — | — |
HK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Chairman | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HANS TJØRNELUND HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
KÆR TELT HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Zoltan Bogar | Management | 0 companies |
| Denis Flemming Lausten | Management | 0 companies |
| Paul Yde Knudsen | Management | 0 companies |
| Hans Knag Tjørnelund | Management | 0 companies |
| Mona Bach Bogar | Board of Directors | 0 companies |
| Beritt Vejrup Thomsen | Chairman | 0 companies |