| Revenue | DKK -392K | +103% |
| EBITDA | DKK -426K | -120% |
| Net profit | DKK 5,3M | +181% |
| Total assets | DKK 44M | +12% |
| Equity | DKK 43,2M | +11% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -204 | -68 | -52 | — | -316 | 4 | -171 | -128 | -221 | -169 | -161 | -248 | -193 | -392 |
| Staff expenses | -0 | -35 | -36 | -36 | -136 | -36 | -0 | -36 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -204 | 309 | -88 | -173 | -452 | -32 | -171 | -164 | -221 | -266 | -161 | -248 | -193 | -426 |
| Depreciation & amort. | 136 | -206 | -29 | -16 | -16 | -8 | -3 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -340 | 103 | -117 | -189 | -468 | -40 | -174 | -164 | -221 | -266 | -161 | -248 | -193 | -426 |
| Net financials | 1.698 | 3.193 | 2.383 | 2.675 | 14.177 | 2.609 | -3.175 | 2.613 | 3.017 | 6.583 | -8.509 | 4.053 | 2.068 | 6.379 |
| Profit before tax | 1.358 | 3.296 | 2.266 | 2.486 | 13.709 | 2.569 | -3.349 | 2.449 | 2.796 | 6.318 | -8.670 | 3.805 | 1.875 | 5.987 |
| Tax | 162 | 391 | -24 | 10 | 265 | 568 | 8 | -0 | 46 | 1.086 | 79 | 47 | 3 | 698 |
| Net profit | 1.196 | 2.906 | 2.290 | 2.475 | 13.443 | 2.002 | -3.357 | 2.449 | 2.749 | 5.217 | -8.812 | 3.725 | 1.872 | 5.255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.968 | 31.291 | 31.898 | 32.539 | 45.268 | 46.229 | 41.614 | 43.117 | 45.318 | 50.063 | 39.011 | 41.143 | 39.156 | 44.006 |
| Equity | 28.892 | 30.910 | 31.846 | 32.491 | 44.934 | 45.936 | 41.579 | 43.028 | 44.477 | 48.695 | 38.883 | 41.108 | 38.980 | 43.235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 76 | 289 | 46 | 46 | 334 | 293 | 35 | 89 | 41 | 1.368 | 127 | 35 | 176 | 771 |
| Total debt | 76 | 289 | 46 | 46 | 334 | 293 | 35 | 89 | 41 | 1.368 | 127 | 35 | 176 | 771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2006 | — | — |
DP Management | Management | 1997 | — | — |
KB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Haahr | Management | 0 companies |
| Dorthe Petersen | Management | 0 companies |
| Kasper Berggren Haahr | Management | 0 companies |
| Flemming Kühl | Board of Directors | 0 companies |
| Klaus Nielsen | Board of Directors | 0 companies |
| Bente Christensen | Board of Directors | 0 companies |