| Revenue | DKK 1,1M | +5% |
| EBITDA | DKK 313K | +20% |
| Net profit | DKK -109K | +26% |
| Total assets | DKK 43,7M | -5% |
| Equity | DKK 32M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 757 | 959 | 1.112 | — | 937 | 972 | 1.572 | 952 | 1.007 | 1.439 | 1.327 | 1.077 | 1.130 |
| Staff expenses | -854 | -843 | -853 | -843 | -844 | -842 | -850 | -703 | -817 | -817 | -816 | -817 | -817 |
| EBITDA | -97 | 115 | 259 | 246 | 93 | 129 | 722 | 249 | 191 | 622 | 511 | 260 | 313 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -346 | -346 | -346 | -346 | -346 | -346 | -346 | -388 | -396 |
| EBIT | -97 | 115 | 259 | 246 | -253 | -217 | 376 | -97 | -155 | 276 | 165 | -128 | -83 |
| Net financials | -140 | -50 | -42 | -139 | -431 | -267 | 18 | -49 | -55 | 191 | 627 | -83 | -108 |
| Profit before tax | -237 | 65 | 218 | 107 | -684 | -484 | 394 | -146 | -211 | 467 | 792 | -211 | -191 |
| Tax | -57 | -123 | 52 | 45 | -62 | -46 | 108 | 8 | -23 | 41 | 10 | -63 | -82 |
| Net profit | -180 | 189 | 165 | 61 | -622 | -438 | 286 | -154 | -188 | 426 | 782 | -148 | -109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.268 | 50.985 | 51.226 | 51.796 | 47.668 | 47.025 | 47.327 | 46.514 | 45.701 | 45.950 | 47.873 | 45.877 | 43.696 |
| Equity | 37.567 | 37.756 | 37.921 | 37.544 | 37.312 | 36.874 | 37.158 | 37.004 | 36.824 | 36.451 | 34.534 | 32.085 | 31.976 |
| Long-term debt | 7.525 | 7.456 | 7.385 | 7.313 | 4.239 | 4.163 | 3.964 | 3.727 | 3.489 | 3.238 | 2.991 | 2.758 | 212 |
| Short-term debt | 3.022 | 4.739 | 4.869 | 5.889 | 5.130 | 5.167 | 5.446 | 5.086 | 4.755 | 5.690 | 9.841 | 10.599 | 11.149 |
| Total debt | 10.547 | 12.195 | 12.254 | 13.202 | 9.368 | 9.330 | 9.410 | 8.814 | 8.244 | 8.928 | 12.832 | 13.357 | 11.361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2005 | — | — |
MK Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THERMEX HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Strøh Klitgaard Christensen | Management | 0 companies |
| Maria Kragh | Management | 0 companies |
| Carl Christian Klitgaard | Board of Directors | 0 companies |
| Jeppe Svenning Jensen | Board of Directors | 0 companies |
| Marianne Strøh Klitgaard | Chairman | 0 companies |
| Henrik Stegenborg Andersen | Board of Directors | 0 companies |
| Paul Henrik Sørensen | Board of Directors | 0 companies |
| Thorkild Vagn Strøh Christensen | Chairman | 0 companies |