| Revenue | DKK 3,6M | +25% |
| EBITDA | DKK 1,2M | +158% |
| Net profit | DKK 908K | +175% |
| Total assets | DKK 7,2M | +18% |
| Equity | DKK 5,4M | +10% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.451 | 3.089 | 9.822 | 3.578 | 3.477 | 3.334 | 3.007 | 2.997 | 2.620 | 2.905 | 3.044 | 3.061 | 2.847 | 3.568 |
| Staff expenses | -2.070 | -2.245 | -1.976 | -2.393 | -2.599 | -2.406 | -2.471 | -2.346 | -2.210 | -2.111 | -2.205 | -2.312 | -2.385 | -2.374 |
| EBITDA | 381 | 520 | 1.057 | 1.185 | 878 | 928 | 537 | 652 | 410 | 794 | 839 | 749 | 462 | 1.194 |
| Depreciation & amort. | -135 | -75 | -46 | -30 | -13 | -17 | -18 | -17 | -12 | -2 | -17 | -24 | -42 | -28 |
| EBIT | 246 | 444 | 1.011 | 1.156 | 864 | 911 | 519 | 635 | 398 | 792 | 822 | 725 | 420 | 1.166 |
| Net financials | -1.081 | -240 | -188 | -110 | -38 | -14 | -5 | 1 | -3 | -14 | -24 | -7 | 8 | -0 |
| Profit before tax | -835 | 204 | 823 | 1.046 | 827 | 897 | 514 | 636 | 395 | 778 | 798 | 719 | 428 | 1.166 |
| Tax | -199 | 65 | 229 | 238 | 182 | 198 | 113 | 142 | 91 | 172 | 176 | 160 | 98 | 258 |
| Net profit | -636 | 139 | 594 | 809 | 645 | 699 | 400 | 494 | 304 | 606 | 621 | 559 | 331 | 908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.915 | 4.317 | 4.283 | 3.946 | 4.968 | 4.783 | 4.429 | 4.873 | 5.880 | 6.438 | 6.473 | 6.709 | 6.134 | 7.217 |
| Equity | -104 | 35 | 629 | 1.438 | 2.083 | 2.782 | 2.782 | 3.275 | 3.580 | 4.186 | 4.507 | 5.066 | 4.926 | 5.434 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.019 | 4.281 | 3.653 | 2.508 | 2.886 | 2.001 | 1.647 | 1.598 | 2.301 | 2.252 | 1.966 | 1.636 | 1.205 | 1.783 |
| Total debt | 5.019 | 4.281 | 3.653 | 2.508 | 2.886 | 2.001 | 1.647 | 1.598 | 2.301 | 2.252 | 1.966 | 1.636 | 1.205 | 1.783 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORS HAMMER HOLDING ApS. | Company | 25.0% | 25.0% | 2003 |
| Individual | 25.0% | 25.0% | 2003 | |
| Individual | 25.0% | 25.0% | 2003 | |
| Individual | 10.0% | 0.0% | 2012 | |
| Individual | 10.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Torsten Allan Olesen | Board of Directors | 0 companies |