| Revenue | DKK 73K | -54% |
| EBITDA | DKK 124K | -53% |
| Net profit | DKK 1,4M | -33% |
| Total assets | DKK 22,4M | +7% |
| Equity | DKK 19,2M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42 | 33 | 91 | -133 | 22 | 691 | 195 | -102 | 87 | 29 | 70 | 58 | 161 | 73 |
| Staff expenses | -0 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 32 | 110 | 84 | -133 | 17 | 691 | 195 | -102 | 87 | 29 | -84 | -94 | 267 | 124 |
| Depreciation & amort. | -0 | -0 | -0 | -8 | -104 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32 | 110 | 84 | -141 | -87 | 686 | 195 | -102 | 87 | 29 | -84 | -94 | 267 | 124 |
| Net financials | -906 | -161 | -148 | 868 | 1.535 | 1.108 | 1.504 | 1.441 | 1.200 | 353 | 1.606 | 1.824 | 2.011 | 1.366 |
| Profit before tax | -874 | -51 | -64 | 727 | 1.448 | 1.793 | 1.699 | 1.339 | 1.287 | 381 | 1.676 | 1.882 | 2.172 | 1.439 |
| Tax | -23 | -53 | -30 | -38 | -162 | 27 | 13 | 49 | 14 | 3 | 9 | 5 | 33 | 1 |
| Net profit | -852 | 2 | -34 | 764 | 1.610 | 1.766 | 1.686 | 1.290 | 1.272 | 378 | 1.667 | 1.876 | 2.139 | 1.438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.088 | 4.112 | 12.274 | 11.665 | 11.639 | 11.857 | 11.754 | 11.924 | 13.152 | 13.675 | 15.358 | 17.944 | 20.973 | 22.420 |
| Equity | — | -189 | -223 | 541 | 2.151 | 5.032 | 6.718 | 8.008 | 9.280 | 12.061 | 13.728 | 15.605 | 17.744 | 19.182 |
| Long-term debt | 4.921 | 4.801 | 11.112 | 9.031 | 7.751 | 6.017 | 4.227 | 1.100 | 950 | 676 | 617 | 557 | 498 | 443 |
| Short-term debt | 1.177 | 1.336 | 3.227 | 3.499 | 3.705 | 2.723 | 2.636 | 2.657 | 2.764 | 934 | 1.013 | 1.782 | 2.730 | 2.795 |
| Total debt | 6.099 | 6.137 | 12.497 | 11.125 | 11.456 | 8.740 | 6.863 | 3.757 | 3.714 | 1.610 | 1.629 | 2.339 | 3.229 | 3.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SR Management | Management | 2018 | — | — |
TL Management | Management | 2022 | — | — |
LM Management | Management | 2001 | — | — |
AM Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Thor Herlin | Chief Executive Officer | 0 companies |
| Simon Rex Larche | Management | 0 companies |
| Torben Larche | Management | 0 companies |
| Lone Merete Abdene | Management | 0 companies |
| Anita Michelle Larche | Management | 0 companies |