| Revenue | DKK 1,5M | -682% |
| EBITDA | DKK 1,4M | +491% |
| Net profit | DKK 485K | +203% |
| Total assets | DKK 3,7M | +7% |
| Equity | DKK 558K | +661% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -144 | -134 | -111 | 23 | -55 | -29 | 183 | 217 | 119 | 223 | 77 | -252 | 1.467 |
| Staff expenses | -96 | -104 | -96 | -96 | -105 | -96 | -199 | -89 | -83 | -72 | -100 | -99 | -96 |
| EBITDA | -240 | -238 | -207 | -73 | -160 | -125 | -16 | 128 | 36 | 151 | -23 | -351 | 1.371 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -102 | -577 |
| EBIT | -240 | -238 | -207 | -73 | -160 | -125 | -16 | 128 | 36 | 151 | -23 | -453 | 794 |
| Net financials | 23 | 1.361 | 831 | 123 | 1 | 1 | -1 | -1 | 2 | -2 | 7 | -52 | -170 |
| Profit before tax | -109 | 1.123 | 624 | 50 | -159 | -124 | -17 | 128 | 38 | 149 | -16 | -505 | 623 |
| Tax | 54 | 305 | 183 | -2 | -35 | -27 | -3 | 28 | 8 | 33 | -0 | -32 | 138 |
| Net profit | -163 | 818 | 441 | 53 | -124 | -97 | -14 | 99 | 29 | 116 | -16 | -473 | 485 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.378 | 5.357 | 5.643 | 619 | 500 | 367 | 458 | 507 | 965 | 1.017 | 645 | 3.471 | 3.717 |
| Equity | 4.172 | 4.990 | 5.431 | 553 | 429 | 332 | 318 | 417 | 446 | 563 | 546 | 73 | 558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 207 | 367 | 212 | 67 | 71 | 35 | 140 | 89 | 518 | 454 | 98 | 3.398 | 3.158 |
| Total debt | 207 | 367 | 212 | 67 | 71 | 35 | 140 | 89 | 518 | 454 | 98 | 3.398 | 3.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Management | Management | 1989 | — | — |
LO Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1989 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS THOMSEN & SØNNER A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Olav Thomsen | Management | 0 companies |
| Niels Kirk Thomsen | Chairman | 0 companies |
| Agnethe Fink Thomsen | Chairman | 0 companies |
| Jens Kirk Thomsen | Board of Directors | 0 companies |