| Revenue | DKK 1,2M | -179% |
| EBITDA | DKK 765K | +129% |
| Net profit | DKK -16,6M | -255% |
| Total assets | DKK 434,1M | -2% |
| Equity | DKK 315,4M | -7% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 188.966 | 200.336 | -102 | -36 | -106 | -172 | -424 | -552 | 186.232 | 192.460 | -1.582 | 1.246 |
| Staff expenses | -139.946 | -151.276 | -1.000 | -0 | -1.000 | -0 | -156.116 | -0 | -150.272 | -155.345 | -1.048 | -481 |
| EBITDA | 49.020 | 49.060 | -1.102 | 4.807 | 1.258 | 3.406 | 3.134 | -552 | 35.960 | 34.024 | -2.629 | 765 |
| Depreciation & amort. | -9.238 | -10.221 | -0 | -4.843 | -2.364 | -3.578 | -3.558 | -0 | -7.410 | -13.170 | -189 | -173 |
| EBIT | 39.782 | 38.838 | -1.102 | -36 | -1.106 | -172 | -424 | -552 | 28.551 | 20.854 | -2.818 | 592 |
| Net financials | 67.671 | 39.853 | 25.943 | 17.856 | 25.691 | -4.105 | 22.461 | 17.839 | 18.434 | -272 | 13.460 | -17.023 |
| Profit before tax | 85.617 | 63.873 | 24.841 | 17.819 | 24.585 | -4.278 | 22.037 | 17.287 | 46.985 | 20.582 | 10.642 | -16.431 |
| Tax | 15.585 | 16.225 | 2.438 | 1.288 | 4.166 | -4.116 | 1.730 | 1.905 | 12.100 | 9.862 | -10 | 121 |
| Net profit | 28.806 | 16.850 | 22.403 | 16.531 | 0 | -162 | 20.307 | 15.382 | 15.626 | -8.439 | 10.652 | -16.552 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 741.701 | 796.500 | 858.298 | 878.086 | 911.241 | 946.110 | 1.061.282 | 336.753 | 1.049.524 | 1.148.657 | 444.165 | 434.148 |
| Equity | 240.774 | 254.957 | 271.360 | 584.790 | 623.324 | 623.802 | 643.801 | 328.645 | 665.725 | 604.829 | 340.138 | 315.367 |
| Long-term debt | 123.068 | 139.572 | 161.606 | 163.367 | 159.149 | 190.570 | 249.616 | 0 | 218.590 | 310.379 | 0 | 0 |
| Short-term debt | 68.031 | 77.804 | 97.695 | 91.342 | 94.445 | 97.977 | 137.609 | 8.108 | 117.880 | 188.318 | 104.027 | 118.781 |
| Total debt | 191.099 | 217.376 | 259.301 | 254.710 | 253.594 | 288.548 | 387.225 | 8.108 | 336.470 | 498.697 | 104.027 | 118.781 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karina Claudius Thomsen | Chairman | 0 companies |
| Christian Evers Thomsen | Board of Directors | 0 companies |
| Anders Thomsen | Board of Directors | 0 companies |
| Lone Harriet Hahn Thomsen | Deputy Chairman | 0 companies |
| Marianne Tarp-Johansen | Board of Directors | 0 companies |
| Niels Henrik Holmblad | Chairman | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |