| Revenue | DKK 136K | -47% |
| EBITDA | DKK 102K | -2% |
| Net profit | DKK -221K | +4% |
| Total assets | DKK 7,5M | +0% |
| Equity | DKK 788K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 491 | 479 | 421 | 508 | 527 | 542 | 556 | 582 | 557 | 138 | 256 | 136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -144 | -152 | -34 |
| EBITDA | 462 | 529 | 479 | 421 | 508 | 527 | 542 | 556 | 582 | 557 | -6 | 103 | 102 |
| Depreciation & amort. | -0 | -0 | -57 | -57 | -57 | -57 | -57 | -57 | -57 | -57 | -83 | -91 | -57 |
| EBIT | 462 | 529 | 422 | 364 | 451 | 469 | 485 | 499 | 525 | 500 | -89 | 12 | 45 |
| Net financials | -170 | -151 | -140 | -129 | -115 | -99 | -63 | -60 | -47 | -73 | -50 | -242 | -266 |
| Profit before tax | 292 | 378 | 282 | 235 | 336 | 370 | 422 | 439 | 478 | 427 | -139 | -230 | -221 |
| Tax | 73 | 94 | 61 | 56 | 74 | 82 | 146 | 109 | 118 | 107 | -0 | -0 | -0 |
| Net profit | 219 | 284 | 221 | 179 | 262 | 288 | 276 | 329 | 359 | 320 | -139 | -230 | -221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.863 | 5.905 | 5.810 | 5.768 | 5.814 | 5.831 | 5.730 | 5.564 | 5.638 | 5.790 | 6.396 | 7.477 | 7.493 |
| Equity | 1.247 | 1.531 | 1.715 | 1.894 | 2.155 | 2.443 | 2.720 | 3.049 | 3.408 | 1.728 | 1.239 | 1.009 | 788 |
| Long-term debt | 3.326 | 3.075 | 2.814 | 2.542 | 2.260 | 1.963 | 1.661 | 1.500 | 1.500 | 3.474 | 3.337 | 3.215 | 3.060 |
| Short-term debt | 1.278 | 1.278 | 1.281 | 1.332 | 1.398 | 1.424 | 1.348 | 1.015 | 730 | 589 | 1.820 | 3.253 | 3.644 |
| Total debt | 4.604 | 4.353 | 4.095 | 3.875 | 3.659 | 3.387 | 3.010 | 2.515 | 2.230 | 4.063 | 5.157 | 6.468 | 6.704 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2003 | — | — |
TB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TH ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Norbeck-Jørgensen | Management | 0 companies |
| Torben Birger Hansen | Management | 0 companies |