| Revenue | DKK 7,1M | -2% |
| EBITDA | DKK 952K | -26% |
| Net profit | DKK 576K | -23% |
| Total assets | DKK 17,1M | +19% |
| Equity | DKK 5,9M | +11% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.783 | 12.026 | 14.819 | 23.140 | 28.863 | 33.551 | 5.599 | 5.899 | 5.864 | 6.709 | 6.789 | 7.211 | 7.088 |
| Staff expenses | -1.439 | -1.925 | -1.878 | -2.916 | -3.892 | -4.190 | -4.467 | -4.616 | -4.432 | -5.246 | -5.362 | -5.928 | -6.136 |
| EBITDA | 441 | 510 | 422 | 822 | 1.049 | 1.250 | 1.132 | 1.283 | 1.432 | 1.463 | 1.427 | 1.282 | 952 |
| Depreciation & amort. | 107 | -139 | -0 | -214 | -290 | -373 | -323 | -436 | -473 | -510 | -415 | -266 | -130 |
| EBIT | 334 | 372 | 422 | 608 | 759 | 877 | 809 | 847 | 959 | 953 | 1.012 | 1.016 | 822 |
| Net financials | -54 | -59 | -35 | -3 | -4 | -1 | -9 | -24 | -32 | -48 | -48 | -41 | -44 |
| Profit before tax | 280 | 313 | 387 | 605 | 755 | 876 | 800 | 823 | 927 | 905 | 964 | 975 | 778 |
| Tax | 81 | 94 | 118 | 150 | 167 | 193 | 177 | 182 | 213 | 208 | 227 | 230 | 202 |
| Net profit | 200 | 219 | 269 | 455 | 588 | 683 | 622 | 641 | 714 | 697 | 737 | 745 | 576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.127 | 5.846 | 6.393 | 7.603 | 8.710 | 9.428 | 10.416 | 10.456 | 12.283 | 14.621 | 15.234 | 14.373 | 17.052 |
| Equity | -1.038 | -819 | -550 | -95 | 493 | 1.176 | 1.798 | 2.439 | 3.153 | 3.850 | 4.587 | 5.332 | 5.908 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149 | 487 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.165 | 6.665 | 6.943 | 7.698 | 8.195 | 8.239 | 8.577 | 7.826 | 8.607 | 10.771 | 10.647 | 9.041 | 10.894 |
| Total debt | 5.165 | 6.665 | 6.943 | 7.698 | 8.195 | 8.239 | 8.577 | 7.974 | 9.094 | 10.771 | 10.647 | 9.041 | 10.894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KF Management | Management | 2005 | — | — |
JM Founder | Founder | 2005 | — | — |
EV Management | Management | 2005 | — | — |
JA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Helmark Vilmar | Chief Executive Officer | 0 companies |
| Kirsten Fremming | Management | 0 companies |
| Jozef M. Boiy | Founder | 0 companies |
| Eduard Vloeberghen | Management | 0 companies |
| Jesper Anker Fremming | Management | 0 companies |
| Bart Lambrechts | Board of Directors | 0 companies |
| Dirk A. Coorevits | Board of Directors | 0 companies |
| Eduard Vloegerghen | Board of Directors | 0 companies |
| Jurgen Vandervelden | Board of Directors | 0 companies |
| Jozef M. Boiy | Board of Directors | 0 companies |