| Revenue | DKK -40K | +105% |
| EBITDA | DKK -40K | -105% |
| Net profit | DKK 943K | -16% |
| Total assets | DKK 8,8M | +14% |
| Equity | DKK -21K | +98% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.501 | -111 | 6 | -14 | -12 | -13 | -16 | -3 | -4 | -4 | -16 | -16 | -20 | -40 |
| Staff expenses | -1.593 | -312 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.094 | -423 | 6 | -14 | -12 | -13 | -16 | -3 | -4 | -1 | -16 | -16 | -20 | -40 |
| Depreciation & amort. | 136 | 98 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.230 | -521 | 6 | -14 | -12 | -13 | -16 | -3 | -4 | -1 | -16 | -16 | -20 | -40 |
| Net financials | -80 | -91 | 0 | 0 | -1 | -0 | -0 | -0 | -0 | -1 | -364 | 30 | 747 | 1.250 |
| Profit before tax | -3.310 | -612 | 6 | -0 | -13 | -13 | -17 | -3 | -4 | -3 | -380 | 14 | 727 | 1.210 |
| Tax | -1.500 | -181 | -695 | 7 | -515 | 57 | 206 | -0 | -8 | -571 | -83 | -0 | -397 | 267 |
| Net profit | -1.810 | -430 | 702 | -7 | 502 | -70 | -223 | -3 | 5 | 568 | -296 | 14 | 1.124 | 943 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.011 | 1.689 | 1.895 | 1.902 | 1.722 | 1.008 | 287 | 36 | 8 | 580 | 6.231 | 6.337 | 7.711 | 8.757 |
| Equity | -2.850 | -3.280 | -2.579 | -2.586 | -2.084 | -2.154 | -2.376 | -2.380 | -2.375 | -1.806 | -2.102 | -2.088 | -964 | -21 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.861 | 4.969 | 4.474 | 4.488 | 3.806 | 3.162 | 2.664 | 2.416 | 2.383 | 2.386 | 8.334 | 8.425 | 8.675 | 8.778 |
| Total debt | 9.861 | 4.969 | 4.474 | 4.488 | 3.806 | 3.162 | 2.664 | 2.416 | 2.383 | 2.386 | 8.334 | 8.425 | 8.675 | 8.778 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2002 | — | — |
CH | Audit | 2001 | — | — |
MC Management | Management | 2001 | — | — |
KM Management | Management | 2001 | — | — |
SA Management | Management | 2007 | — | — |
TT Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thusgaard Invest ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Johan Knudsen | Management | 0 companies |
| Christian Højlund Mogensen | Audit | 0 companies |
| Michael Clare | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Søren Andreas Sørensen | Management | 0 companies |
| Tage Thusgaard | Management | 0 companies |
| Ove Thusgaard Kristiansen | Chairman | 0 companies |
| Inge Marie Kristiansen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |