| Revenue | DKK -897K | +1% |
| EBITDA | DKK -63,2M | +30% |
| Net profit | DKK -52,4M | +26% |
| Total assets | DKK 437,2M | +58% |
| Equity | DKK -11,2M | -127% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.089 | 625 | 837 | 2.716 | -601 | 44.479 | -1.132 | 11.112 | -1.386 | -15.308 | -1.184 | -886 | -897 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.357 | 625 | 837 | 2.716 | -601 | 44.479 | -1.132 | 11.112 | -1.386 | -15.308 | 75.341 | -90.910 | -63.208 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.357 | 625 | 837 | 2.716 | -601 | 44.479 | -1.132 | 11.112 | -1.386 | -15.308 | 75.341 | -90.910 | -63.208 |
| Net financials | -376 | -430 | -269 | -273 | -242 | -253 | -272 | -291 | -432 | -890 | -1 | 54 | -1.754 |
| Profit before tax | -1.732 | 195 | 568 | 2.443 | -844 | 44.226 | -1.403 | 10.821 | -1.818 | -16.198 | 75.340 | -90.857 | -64.962 |
| Tax | 866 | -255 | 134 | 544 | -185 | 9.730 | -309 | 2.381 | -400 | -3.556 | 16.575 | -19.988 | -12.531 |
| Net profit | -2.599 | 450 | 434 | 1.899 | -658 | 34.496 | -1.095 | 8.440 | -1.418 | -12.642 | 58.765 | -70.868 | -52.431 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.286 | 18.522 | 19.130 | 20.552 | 19.553 | 63.285 | 62.684 | 76.333 | 98.644 | 84.725 | 172.363 | 276.611 | 437.239 |
| Equity | 4.299 | 4.749 | 5.182 | 7.081 | 6.423 | 40.919 | 39.824 | 48.264 | 46.846 | 34.204 | 112.119 | 41.251 | -11.180 |
| Long-term debt | 0 | 4.803 | 4.519 | 4.314 | 4.054 | 3.799 | 3.545 | 3.280 | 3.027 | 0 | 0 | 0 | 2.147 |
| Short-term debt | 10.248 | 5.962 | 6.568 | 5.854 | 5.992 | 6.311 | 7.206 | 9.755 | 34.143 | 38.205 | 34.457 | 227.346 | 446.272 |
| Total debt | 10.248 | 10.766 | 11.086 | 10.169 | 10.047 | 10.110 | 10.751 | 13.035 | 37.170 | 38.205 | 34.457 | 227.346 | 448.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2005 | — | — |
CR Management | Management | 2022 | — | — |
PS Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thors Have MidCo ApS | Company | 100.0% | 100.0% | 2022 |
RAUNDAHL & MOESBY A/S | Company | 100.0% | 100.0% | 2022 |
Jensen Gruppen A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Hørby Jensen | Management | 0 companies |
| Carsten Raundahl | Management | 0 companies |
| Paul Stefano Spina | Management | 0 companies |
| Jørgen Peter Jensen | Board of Directors | 0 companies |
| Peter Schäfer | Board of Directors | 0 companies |
| Brian Vaz Nedergaard | Board of Directors | 0 companies |
| Andreas Søtvedt Oulie | Board of Directors | 0 companies |
| Søren Nilsson Pedersen | Chairman | 0 companies |
| Janus Wiese Westphal Hermansen | Board of Directors | 0 companies |
| Per Schultz | Board of Directors | 0 companies |
| Peter Kaalund Højland Petersen | Board of Directors | 0 companies |
| Christian Winther Fladeland | Chairman | 0 companies |