| Revenue | — | — |
| EBITDA | DKK -100K | +34% |
| Net profit | DKK 300K | -88% |
| Total assets | DKK 13,8M | -4% |
| Equity | DKK 13,6M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | -5.767 | -3.488 | 0 | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -40 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -139 | -87 | 5.663 | 3.223 | -172 | -139 | -138 | -117 | -149 | -197 | -170 | -152 | -100 |
| Depreciation & amort. | -0 | -13 | -20 | -22 | -22 | -19 | -7 | -2 | -0 | -0 | -2 | -5 | -5 |
| EBIT | -139 | -99 | 5.644 | 3.200 | -194 | -157 | -145 | -119 | -149 | -197 | -173 | -157 | -105 |
| Net financials | 3.411 | 4.255 | -631 | 1.637 | -635 | -247 | 199 | 1.985 | -273 | 6.485 | -2.438 | 2.708 | 549 |
| Profit before tax | 3.273 | 4.156 | 5.013 | 4.838 | -830 | -405 | 54 | 1.866 | -422 | 6.288 | -2.611 | 2.551 | 444 |
| Tax | 266 | 339 | 240 | 290 | -187 | 60 | 18 | 109 | -110 | 1.329 | 43 | 51 | 144 |
| Net profit | 3.007 | 3.817 | 4.773 | 4.547 | -643 | -471 | 32 | 1.756 | -312 | 4.961 | -2.654 | 2.508 | 300 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.044 | 22.962 | 27.755 | 31.719 | 30.152 | 28.684 | 29.066 | 29.718 | 28.802 | 34.152 | 28.839 | 14.285 | 13.780 |
| Equity | 18.834 | 22.454 | 26.727 | 31.274 | 30.131 | 28.661 | 27.693 | 28.949 | 28.136 | 32.598 | 28.444 | 13.952 | 13.551 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 211 | 508 | 1.028 | 444 | 21 | 23 | 1.374 | 769 | 666 | 1.554 | 395 | 334 | 228 |
| Total debt | 211 | 508 | 1.028 | 444 | 21 | 23 | 1.374 | 769 | 666 | 1.554 | 395 | 334 | 228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2004 | — | — |
LL Management | Management | 2004 | — | — |
AA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thea O Holding ApS | Company | 50.0% | 50.0% | 2023 |
Thea A Holding ApS | Company | 50.0% | 50.0% | 2023 |
Thea 08-2023 ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Leif Lerche-Henriksen | Management | 0 companies |
| Alice Agerbæk | Management | 0 companies |
| Olav Lerche-Henriksen | Board of Directors | 0 companies |
| Edel Lerche-Henriksen | Board of Directors | 0 companies |