| Revenue | DKK 2,3M | -36% |
| EBITDA | DKK 847K | -12% |
| Net profit | DKK 427K | -1% |
| Total assets | DKK 10M | +15% |
| Equity | DKK 4,6M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 270 | -300 | 300 | -264 | -505 | 1.674 | 2.173 | 2.342 | 2.479 | 3.117 | 2.574 | 3.548 | 2.265 |
| Staff expenses | -0 | -0 | -0 | -0 | -216 | -1.288 | -1.553 | -1.780 | -1.739 | -2.304 | -2.193 | -2.231 | -1.728 |
| EBITDA | 239 | -171 | -170 | 264 | 289 | 386 | 620 | 562 | 740 | 1.159 | 581 | 967 | 847 |
| Depreciation & amort. | 50 | -50 | -50 | -50 | -50 | -50 | -50 | -65 | -65 | -65 | -122 | -156 | -129 |
| EBIT | 189 | -221 | -220 | 214 | 239 | 336 | 570 | 497 | 676 | 1.094 | 459 | 811 | 718 |
| Net financials | -54 | -36 | -28 | -54 | -41 | -38 | -4 | 33 | -13 | 15 | -112 | -172 | -170 |
| Profit before tax | 135 | -186 | -192 | 160 | 197 | 298 | 567 | 530 | 662 | 1.110 | 347 | 638 | 547 |
| Tax | 46 | -61 | -56 | 42 | 43 | -58 | 125 | 128 | 138 | 270 | 50 | 209 | 121 |
| Net profit | 89 | -125 | -135 | 118 | 155 | 356 | 442 | 402 | 524 | 839 | 296 | 429 | 427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.371 | 3.110 | 2.890 | 2.951 | 3.077 | 3.269 | 3.735 | 4.234 | 5.494 | 9.476 | 9.179 | 8.700 | 10.018 |
| Equity | 339 | 463 | 599 | 716 | 871 | 1.227 | 1.668 | 2.071 | 2.595 | 3.434 | 3.730 | 4.160 | 4.586 |
| Long-term debt | 2.417 | 1.948 | 1.843 | 1.742 | 1.630 | 1.518 | 1.403 | 1.287 | 1.166 | 3.620 | 4.074 | 2.630 | 4.848 |
| Short-term debt | 475 | 539 | 274 | 308 | 387 | 452 | 587 | 787 | 1.632 | 2.232 | 1.174 | 1.719 | 306 |
| Total debt | 2.892 | 2.487 | 2.117 | 2.050 | 2.017 | 1.970 | 1.990 | 2.074 | 2.798 | 5.852 | 5.248 | 4.349 | 5.154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. THOMSEN HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Thomsen | Management | 0 companies |