| Revenue | DKK 325K | -358% |
| EBITDA | DKK 186K | +181% |
| Net profit | DKK -137K | +49% |
| Total assets | DKK 139K | -70% |
| Equity | DKK -315K | -76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 66 | -1 | 186 | 109 | 83 | 111 | 147 | 141 | 57 | 94 | 131 | -126 | 325 |
| Staff expenses | -19 | -57 | -53 | -155 | -182 | -187 | -200 | -142 | -175 | -131 | -106 | -90 | -105 | -111 |
| EBITDA | 2 | 9 | -54 | 31 | -73 | -104 | -89 | 6 | -34 | -75 | -12 | 40 | -231 | 186 |
| Depreciation & amort. | -41 | -51 | -58 | -53 | -50 | -55 | -52 | -54 | -65 | -63 | -60 | -50 | -42 | -291 |
| EBIT | -39 | -42 | -112 | -22 | -124 | -158 | -141 | -49 | -99 | -137 | -72 | -10 | -273 | -105 |
| Net financials | -4 | 271 | -4 | 29 | 139 | 118 | 138 | 68 | 70 | 129 | 23 | -41 | -4 | 0 |
| Profit before tax | -44 | 229 | -117 | 7 | 15 | -40 | -3 | 19 | -29 | -8 | -49 | -51 | -276 | -105 |
| Tax | -14 | 30 | -5 | -2 | 0 | -2 | -1 | -2 | -34 | 9 | -25 | -2 | -11 | 31 |
| Net profit | -30 | 199 | -112 | 10 | 15 | -38 | -2 | 21 | 5 | -18 | -25 | -48 | -266 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 649 | 639 | 663 | 642 | 776 | 718 | 686 | 613 | 815 | 770 | 658 | 585 | 465 | 139 |
| Equity | 79 | 278 | 166 | 176 | 191 | 153 | 151 | 172 | 177 | 160 | 135 | 87 | -179 | -315 |
| Long-term debt | 304 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 192 | 170 | 146 | 136 | 196 | 221 |
| Short-term debt | 265 | 330 | 466 | 466 | 585 | 565 | 535 | 442 | 446 | 441 | 377 | 363 | 448 | 233 |
| Total debt | 570 | 360 | 497 | 466 | 585 | 565 | 535 | 442 | 638 | 611 | 523 | 498 | 643 | 454 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
KH Management | Management | 2024 | — | — |
BO Audit | Audit | 1998 | — | — |
DM Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORUP GJÆSTGIVERI ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kaare Heistein Sørensen | Management | 0 companies |
| Bent Ole Winther | Audit | 0 companies |
| Dorthe Marie Thomsen | Management | 0 companies |