| Revenue | DKK 93K | +4% |
| EBITDA | DKK 93K | +4% |
| Net profit | DKK 75K | +7% |
| Total assets | DKK 2,1M | -21% |
| Equity | DKK 200K | -17% |
| Employees | — | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197 | 92 | 224 | 237 | 242 | 183 | 95 | 111 | 114 | -0 | 100 | 91 | 90 | 93 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 197 | 92 | 224 | 237 | 242 | 183 | 95 | 111 | 114 | -0 | 100 | 91 | 90 | 93 |
| Depreciation & amort. | 102 | 51 | 102 | 102 | 102 | 95 | -88 | -44 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 95 | 41 | 122 | 135 | 140 | 88 | 7 | 67 | 114 | -0 | 100 | 91 | 90 | 93 |
| Net financials | 140 | 38 | 10 | 25 | 14 | -64 | 17 | 19 | 16 | 14 | -6 | -10 | 0 | 3 |
| Profit before tax | 234 | 78 | 132 | 160 | 154 | 23 | 24 | 86 | 130 | 14 | 93 | 81 | 90 | 97 |
| Tax | 59 | 20 | 35 | 44 | 42 | 5 | 5 | 19 | 29 | 3 | 21 | 18 | 20 | 21 |
| Net profit | 176 | 59 | 97 | 116 | 112 | 18 | 19 | 67 | 101 | 11 | 73 | 63 | 71 | 75 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.629 | 1.625 | 1.728 | 1.669 | 1.682 | 990 | 407 | 536 | 987 | 2.441 | 3.502 | 3.411 | 2.718 | 2.143 |
| Equity | 175 | 175 | 175 | 175 | 287 | 193 | 194 | 242 | 276 | 186 | 248 | 238 | 243 | 200 |
| Long-term debt | 453 | 429 | 354 | 217 | 69 | 0 | 0 | 0 | 0 | 0 | 1.898 | 1.919 | 1.216 | 587 |
| Short-term debt | 4.626 | 627 | 1.199 | 1.277 | 1.326 | 796 | 213 | 294 | 711 | 2.255 | 1.355 | 1.253 | 1.260 | 1.356 |
| Total debt | 5.079 | 1.056 | 1.553 | 1.494 | 1.395 | 796 | 213 | 294 | 711 | 2.255 | 3.254 | 3.173 | 2.476 | 1.943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FK Management | Management | 2024 | — | — |
HT Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLBP HoldCo ApS | Company | 100.0% | 100.0% | 2024 |
NY HT Ægir Holding ApS | Company | 100.0% | 100.0% | 2021 |
HT ÆGIR HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thorning | Chief Executive Officer | 0 companies |
| Frederik Kjær Iversen | Management | 0 companies |
| Henrik Thorning | Management | 0 companies |