| Revenue | DKK 9,8M | +1% |
| EBITDA | DKK 121K | -86% |
| Net profit | DKK -235K | -149% |
| Total assets | DKK 23,2M | -15% |
| Equity | DKK 13,5M | -2% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.329 | 8.509 | 8.310 | 6.423 | 6.256 | 6.523 | 7.451 | 10.247 | 10.295 | 17.806 | 18.452 | 9.721 | 9.777 |
| Staff expenses | -4.194 | -3.440 | -3.325 | -3.629 | -3.479 | -3.631 | -5.550 | -6.179 | -6.387 | -8.176 | -8.552 | -8.841 | -9.656 |
| EBITDA | 3.135 | 5.070 | 4.985 | 2.794 | 2.777 | 2.892 | 1.920 | 4.067 | 3.908 | 9.631 | 9.900 | 880 | 121 |
| Depreciation & amort. | -197 | -117 | -72 | -111 | -295 | -63 | 10 | -78 | -124 | -321 | -266 | -270 | -277 |
| EBIT | 2.938 | 4.953 | 4.913 | 2.683 | 2.482 | 2.829 | 1.911 | 3.990 | 3.783 | 9.309 | 9.634 | 610 | -157 |
| Net financials | 152 | 61 | 521 | 241 | 314 | 762 | 717 | 1.408 | -192 | -56 | -94 | 77 | -68 |
| Profit before tax | 3.090 | 5.014 | 5.434 | 2.924 | 2.795 | 3.592 | 2.628 | 5.397 | 3.591 | 9.253 | 9.540 | 687 | -225 |
| Tax | 826 | 1.291 | 1.370 | 732 | 651 | 828 | 682 | 1.242 | 850 | 2.099 | 2.172 | 209 | 10 |
| Net profit | 2.264 | 3.723 | 4.064 | 2.192 | 2.144 | 2.763 | 1.947 | 4.155 | 2.741 | 7.154 | 7.368 | 478 | -235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.151 | 14.278 | 18.343 | 14.674 | 16.460 | 18.293 | 25.254 | 22.063 | 27.819 | 39.220 | 38.907 | 27.484 | 23.238 |
| Equity | 2.634 | 4.257 | 4.271 | 2.413 | 3.058 | 4.021 | 3.567 | 7.722 | 7.463 | 11.918 | 13.286 | 13.764 | 13.529 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.163 | 196 | 208 | 208 | 208 | 220 | 228 |
| Short-term debt | 1.516 | 10.020 | 14.072 | 12.260 | 13.402 | 14.272 | 19.523 | 14.144 | 20.148 | 27.094 | 25.398 | 13.484 | 9.481 |
| Total debt | 1.516 | 10.020 | 14.072 | 12.260 | 13.402 | 14.272 | 21.687 | 14.340 | 20.356 | 27.301 | 25.605 | 13.704 | 9.709 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Founder | Founder | 2003 | — | — |
TH Founder | Founder | 2003 | — | — |
SB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T. DYRBØL HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
SS NORTH HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
TH71 HOLDING ApS | Company | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Haaning | Founder | 0 companies |
| Thomas Hoffmann Dyrbøl | Founder | 0 companies |
| Søren Bjerg Søgaard | Management | 0 companies |