| Revenue | DKK 4,4M | +1% |
| EBITDA | DKK 723K | -14% |
| Net profit | DKK 365K | -10% |
| Total assets | DKK 8,8M | +1% |
| Equity | DKK 1,9M | -2% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.498 | 3.500 | 3.867 | 3.665 | 3.552 | 3.548 | 3.830 | 3.617 | 4.306 | 4.572 | 4.296 | 4.361 | 4.413 |
| Staff expenses | -2.423 | -2.490 | -2.621 | -2.950 | -2.686 | -2.865 | -2.901 | -3.100 | -3.146 | -3.429 | -3.516 | -3.524 | -3.691 |
| EBITDA | 1.075 | 1.009 | 1.247 | 715 | 866 | 684 | 929 | 517 | 1.160 | 1.142 | 780 | 837 | 723 |
| Depreciation & amort. | -188 | 133 | 106 | 110 | 114 | -107 | -185 | -98 | -127 | -147 | -59 | -64 | -66 |
| EBIT | 887 | 877 | 1.141 | 605 | 752 | 576 | 745 | 419 | 1.033 | 995 | 721 | 773 | 657 |
| Net financials | -186 | -119 | -111 | -83 | -97 | -98 | -105 | -119 | -122 | -150 | -138 | -252 | -190 |
| Profit before tax | 700 | 758 | 1.030 | 522 | 655 | 478 | 640 | 299 | 912 | 846 | 582 | 521 | 467 |
| Tax | 175 | 171 | 257 | 123 | 145 | 105 | 141 | 70 | 198 | 186 | 130 | 116 | 102 |
| Net profit | 525 | 586 | 772 | 399 | 510 | 373 | 499 | 229 | 714 | 660 | 452 | 405 | 365 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.753 | 7.532 | 7.155 | 6.628 | 6.926 | 7.186 | 7.539 | 7.421 | 9.150 | 8.196 | 8.190 | 8.691 | 8.771 |
| Equity | 1.126 | 1.512 | 1.512 | 1.512 | 2.022 | 1.885 | 2.012 | 1.741 | 2.226 | 2.172 | 1.965 | 1.917 | 1.878 |
| Long-term debt | 2.598 | 2.427 | 1.597 | 1.528 | 1.460 | 1.386 | 1.312 | 1.308 | 1.157 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.879 | 3.443 | 3.875 | 3.397 | 3.235 | 3.685 | 3.985 | 4.124 | 5.497 | 5.740 | 5.920 | 6.447 | 6.545 |
| Total debt | 5.477 | 5.870 | 5.472 | 4.925 | 4.695 | 5.071 | 5.297 | 5.432 | 6.654 | 5.740 | 5.920 | 6.447 | 6.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — | |
TS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORKILD SØRENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Thorkild Sørensen | Management | 0 companies |