| Revenue | DKK 13,5M | +53% |
| EBITDA | DKK 4,9M | +581% |
| Net profit | DKK 2M | +282% |
| Total assets | DKK 42,1M | +4% |
| Equity | DKK 20,1M | +11% |
| Employees | 25 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.971 | 9.388 | 9.982 | 8.852 | 13.499 |
| Staff expenses | -5.527 | -5.492 | -7.426 | -8.125 | -8.551 |
| EBITDA | 4.444 | 3.896 | 2.556 | 726 | 4.948 |
| Depreciation & amort. | -2.141 | -2.200 | -2.250 | -2.256 | -2.350 |
| EBIT | 2.303 | 1.696 | 306 | -1.530 | 2.597 |
| Net financials | 129 | 436 | 672 | 626 | 132 |
| Profit before tax | 2.432 | 2.132 | 978 | -904 | 2.729 |
| Tax | -0 | -0 | -0 | 214 | 691 |
| Net profit | 2.432 | 2.132 | 978 | -1.118 | 2.038 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 40.350 | 42.896 | 43.718 | 40.520 | 42.056 |
| Equity | 9.686 | 18.189 | 19.167 | 18.048 | 20.086 |
| Long-term debt | 8.064 | 7.051 | 6.124 | 5.215 | 5.008 |
| Short-term debt | 22.301 | 17.356 | 18.128 | 16.361 | 16.006 |
| Total debt | 30.365 | 24.407 | 24.252 | 21.577 | 21.014 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TH Management | Management | 1986 |
SS Founder | Founder | 1986 |
PE | Founder | 1986 |
| Former (1) | ||
PI | Audit | 1986 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (3) | ||
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 1986 – 1999 | |
| Chairman | 1986 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Therese Hays Thøgersen | Management | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Erik Hays Thøgersen | Board of Directors | 0 companies |
| Sole Thøgersen | Board of Directors | 0 companies |
| Laurits Peter Møller | Board of Directors | 0 companies |
| Michael Hays Thøgersen | Board of Directors | 0 companies |
| Ellen Thøgersen | Chairman | 0 companies |