| Revenue | DKK -310K | +13% |
| EBITDA | DKK -1,9M | -30% |
| Net profit | DKK -1,1M | +57% |
| Total assets | DKK 34,8M | -23% |
| Equity | DKK 31M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | -100 | -107 | -110 | -101 | -125 | -99 | -322 | -290 | -288 | -359 | -326 | -274 | -310 |
| Staff expenses | -1.209 | -1.209 | -1.206 | -1.210 | -1.209 | -1.209 | -1.209 | -1.211 | -1.215 | -1.353 | -1.362 | -1.362 | -1.218 | -1.632 |
| EBITDA | -1.326 | -1.308 | -1.313 | -1.320 | -1.310 | -1.334 | -1.309 | -1.533 | -1.505 | -1.640 | -1.721 | -1.688 | -1.492 | -1.942 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -65 |
| EBIT | -1.326 | -1.308 | -1.313 | -1.320 | -1.310 | -1.334 | -1.309 | -1.533 | -1.505 | -1.640 | -1.721 | -1.688 | -1.497 | -2.007 |
| Net financials | 1.262 | 12.831 | 1.065 | 165 | 1.304 | 296 | 23 | 609 | 2.387 | 3.833 | 1.606 | 1.165 | -1.462 | 807 |
| Profit before tax | -64 | 11.522 | -248 | -1.155 | -6 | -1.039 | -1.286 | -925 | 882 | 2.193 | -115 | -523 | -2.959 | -1.200 |
| Tax | 6 | -240 | -172 | 28 | 43 | -1 | -0 | -0 | -49 | 6 | 491 | -79 | -279 | -55 |
| Net profit | -70 | 11.762 | -76 | -1.184 | -49 | -1.038 | -1.286 | -925 | 931 | 2.188 | -606 | -444 | -2.680 | -1.145 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.537 | 63.251 | 52.923 | 49.508 | 48.469 | 51.320 | 48.999 | 47.858 | 49.656 | 52.837 | 46.940 | 48.212 | 45.197 | 34.831 |
| Equity | 45.972 | 57.637 | 52.561 | 49.378 | 48.329 | 46.291 | 44.006 | 42.081 | 41.647 | 40.835 | 39.228 | 37.285 | 33.605 | 30.960 |
| Long-term debt | 0 | 0 | 515 | 0 | 626 | 626 | 626 | 626 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.565 | 5.614 | 362 | 130 | 140 | 5.029 | 4.993 | 5.777 | 8.009 | 12.002 | 7.712 | 10.928 | 11.592 | 3.872 |
| Total debt | 5.565 | 5.614 | 362 | 130 | 140 | 5.029 | 4.993 | 5.777 | 8.009 | 12.002 | 7.712 | 10.928 | 11.592 | 3.872 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Hegaard | Management | 0 companies |