| Revenue | DKK 4,1M | -44% |
| EBITDA | DKK 1,8M | -62% |
| Net profit | DKK 280K | -93% |
| Total assets | DKK 15,8M | -24% |
| Equity | DKK 7,9M | -22% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 350 | 221 | 566 | 3.754 | 5.090 | 7.384 | 7.750 | 6.711 | 7.786 | 7.197 | 9.573 | 7.440 | 4.138 |
| Staff expenses | -0 | -0 | -0 | -1.004 | -1.285 | -1.295 | -1.978 | -1.755 | -1.337 | -1.713 | -2.267 | -2.577 | -2.291 |
| EBITDA | 350 | 221 | 998 | 455 | 1.601 | 3.714 | 3.626 | 2.710 | 8.117 | 5.484 | 7.306 | 4.863 | 1.847 |
| Depreciation & amort. | 269 | -321 | -200 | -129 | -117 | -43 | -89 | -124 | 834 | -172 | -172 | -99 | -109 |
| EBIT | 81 | -100 | 798 | 326 | 1.484 | 3.671 | 3.537 | 2.586 | 7.283 | 5.312 | 7.134 | 4.763 | 1.738 |
| Net financials | 246 | 185 | 180 | 686 | 228 | 255 | -100 | -119 | -150 | 248 | -475 | 208 | -1.037 |
| Profit before tax | 327 | 85 | 546 | 1.012 | 1.712 | 3.927 | 3.437 | 2.467 | 7.133 | 5.560 | 6.659 | 4.971 | 701 |
| Tax | 87 | 28 | 166 | 152 | 409 | 900 | 746 | 547 | 1.572 | 1.300 | 1.518 | 1.191 | 421 |
| Net profit | 240 | 57 | 380 | 861 | 1.303 | 3.027 | 2.690 | 1.920 | 5.561 | 4.260 | 5.141 | 3.781 | 280 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.900 | 12.491 | 10.392 | 12.301 | 11.988 | 16.851 | 20.624 | 16.098 | 20.888 | 20.395 | 25.176 | 20.951 | 15.845 |
| Equity | 2.015 | 2.073 | 2.453 | 3.063 | 4.116 | 6.743 | 9.433 | 6.353 | 11.915 | 11.175 | 11.316 | 10.096 | 7.869 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 248 | 189 | 130 | 70 | 10 | 0 | 0 |
| Short-term debt | 10.856 | 10.419 | 7.940 | 9.238 | 7.872 | 10.108 | 10.943 | 9.555 | 8.708 | 9.053 | 13.792 | 10.818 | 7.961 |
| Total debt | 10.856 | 10.419 | 7.940 | 9.238 | 7.872 | 10.108 | 11.191 | 9.744 | 8.838 | 9.123 | 13.802 | 10.818 | 7.961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Audit | Audit | 1995 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THYE HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Neumeyer | Audit | 0 companies |
| Mikkel Strange Thye | Chief Executive Officer | 0 companies |
| Pia Hougbo Thye | Board of Directors | 0 companies |
| Lars Strange Thye | Chairman | 0 companies |